Can I retire at age 80 with 2,800,000?

Use the below retirement simulation to view the chances of a successful retirement.
Confused? Try the simple retirement calculator
About Your Retirement ?
Current Age
Retirement Age
Current Savings $
Annual Deposits $
Annual Withdrawals $
Stock market crash:
Portfolio ?
% in Stocks:
% in Bonds:
% in Cash:
Modify Stock Returns:
0%
Modify Bond Returns:
0%
Modify Cash Returns:
0%
Modify Inflation:
0%
How much money do I need to retire?

This retirement calculator runs simulations based on past data from the S&P 500, 10 Year Treasury Bond, 3 month T-Bill, and US inflation. For each year of each simulation, a random return and inflation amount is chosen.

How to use: Enter your current age and the age when you retire. Then enter your current savings, the amount that you can save annually before you retire, and the amount that you plan to withdraw after retirement. Your annual deposits and withdrawals take inflation into account. For example, if you need $50,000 to live on in retirement using today's dollars, we will automatically take into account the cost of living for your retirement years. The same is true for your annual deposits. Next, decide if you'd like to simulate a stock market crash.

In the portfolio section, choose the makeup of your portfolio with stocks, bonds, and cash. Cash assumes that your money is stored in a savings account. You can then alter the future returns and inflation. For example, if the market has historically returned about 10%, but you think the future will be worse, modify the stock returns by -3%, and the future returns will average out to 7%. Investment fees can also lower stock market returns. Many index funds and ETFs offer extremely low fees and expenses.

Many people receive income in retirement, such as social security, pension plans, part time jobs, annuities, and other benefits. This would allow you to take out smaller distributions every year. Please note that taxes must also be considered, but are not used in this simulation. A 401k, Roth IRA, and Traditional IRA are taxed differently than a standard investment account, as are dividends.

Note: This assumes that the future is at least somewhat like the past. In reality, anything could happen. The Soviet Union collapsed, Japan's Nikkei Index is still well below its 1989 peak. Numerous other markets have changed drastically and never recovered. However, this online tool is helpful in retirement planning and estimating how much you might need for retirement, especially those hoping to retire early. We recommend receiving advice from a financial planner.

Want to retire with $2,800,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.1%
1 years$231,221$229,162$227,152$225,191$223,276$221,313
2 years$114,466$112,334$110,268$108,265$106,322$104,344
3 years$75,553$73,412$71,351$69,366$67,455$65,523
4 years$56,100$53,965$51,925$49,975$48,109$46,238
5 years$44,431$42,309$40,296$38,385$36,572$34,768
6 years$36,655$34,549$32,565$30,697$28,938$27,203
7 years$31,102$29,014$27,062$25,238$23,535$21,869
8 years$26,940$24,870$22,951$21,171$19,524$17,928
9 years$23,704$21,654$19,767$18,033$16,442$14,915
10 years$21,117$19,087$17,234$15,545$14,010$12,550
11 years$19,001$16,992$15,172$13,529$12,049$10,657
12 years$17,240$15,251$13,465$11,866$10,441$9,115
13 years$15,750$13,783$12,030$10,476$9,105$7,843
14 years$14,475$12,528$10,809$9,300$7,981$6,782
15 years$13,370$11,445$9,759$8,294$7,027$5,889
16 years$12,405$10,500$8,848$7,426$6,211$5,131
17 years$11,554$9,670$8,051$6,672$5,507$4,485
18 years$10,799$8,936$7,350$6,013$4,896$3,930
19 years$10,123$8,282$6,728$5,433$4,364$3,451
20 years$9,516$7,696$6,175$4,921$3,898$3,036
21 years$8,968$7,168$5,680$4,466$3,489$2,676
22 years$8,470$6,691$5,235$4,061$3,127$2,361
23 years$8,016$6,258$4,833$3,698$2,807$2,087
24 years$7,601$5,864$4,470$3,373$2,523$1,846
25 years$7,219$5,503$4,140$3,080$2,270$1,634
26 years$6,867$5,172$3,840$2,816$2,045$1,449
27 years$6,542$4,867$3,566$2,578$1,844$1,285
28 years$6,241$4,586$3,315$2,362$1,664$1,140
29 years$5,961$4,327$3,085$2,166$1,502$1,012
30 years$5,700$4,086$2,873$1,988$1,357$899
31 years$5,456$3,863$2,679$1,826$1,227$799
32 years$5,228$3,655$2,499$1,678$1,110$711
33 years$5,014$3,461$2,334$1,543$1,005$632
34 years$4,814$3,280$2,180$1,420$910$563
35 years$4,625$3,111$2,038$1,307$824$501
36 years$4,447$2,953$1,907$1,204$746$446
37 years$4,279$2,805$1,785$1,109$677$397
38 years$4,120$2,666$1,671$1,022$613$354
39 years$3,970$2,535$1,566$942$556$315
40 years$3,828$2,412$1,468$869$504$281
41 years$3,693$2,296$1,376$802$458$250
42 years$3,565$2,186$1,291$740$415$223
43 years$3,443$2,083$1,211$683$377$199
44 years$3,327$1,986$1,137$631$342$177
45 years$3,216$1,893$1,068$583$311$158
46 years$3,111$1,806$1,003$538$282$141
47 years$3,010$1,724$942$497$256$125
48 years$2,914$1,646$885$459$233$112
49 years$2,822$1,571$832$425$211$100
50 years$2,734$1,501$782$392$192$89

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 80 starting with $2,800,000, adding $4,301 every year, while hoping to spend $22,006 every year in retirement. These numbers increase with inflation.
Reality usually performs much different than the expected returns. This uses historical averages, but anything can happen. In general, riskier investments have greater returns on average, but more volatility in the short term.
Age Total: 100% Stocks Total: 100% Bonds Total: 100% Cash Total: 75/8/17 Blend
79$2,800,000$2,800,000$2,800,000$2,800,000
80$3,090,036$2,941,636$2,898,236$3,309,601
81$3,381,806$3,062,362$2,971,913$3,576,223
82$3,702,598$3,188,266$3,047,321$3,865,236
83$4,055,351$3,319,579$3,124,493$4,181,430
84$4,443,299$3,456,541$3,203,466$4,527,506
85$4,870,009$3,599,405$3,284,276$4,906,438
86$5,339,408$3,748,434$3,366,957$5,321,502
87$5,855,825$3,903,904$3,451,547$5,776,303
88$6,424,028$4,066,104$3,538,083$6,274,815
89$7,049,271$4,235,336$3,626,601$6,821,412
90$7,737,344$4,411,914$3,717,139$7,420,911
91$8,494,625$4,596,170$3,809,735$8,078,619
92$9,328,143$4,788,448$3,904,428$8,800,381
93$10,245,642$4,989,111$4,001,255$9,592,635
94$11,255,656$5,198,536$4,100,256$10,462,473
95$12,367,588$5,417,120$4,201,469$11,417,706
96$13,591,799$5,645,275$4,304,935$12,466,939
97$14,939,704$5,883,435$4,410,692$13,619,652
98$16,423,884$6,132,054$4,518,781$14,886,286
99$18,058,202$6,391,606$4,629,241$16,278,345
100$19,857,930$6,662,586$4,742,112$17,808,504