Retirement calculator
Will your savings support the income you want?
Projected balance at age 65
Are you on track?
On trackTo replace $70,000 a year with $30,000 coming from Social Security or a pension, your portfolio needs to produce $40,000 a year. At a 4% withdrawal rate that implies a target of $1,000,000.
134% of target funded
At this balance, withdrawing $40,000 a year (rising 2.5% for inflation) with a 4.5% return in retirement lasts about 54 years.
Balance by year
Year-by-year projection
First 30 years shown| Year | Age | Contributed | Growth | Balance |
|---|---|---|---|---|
| 1 | 36 | $54,600 | $3,567 | $58,167 |
| 2 | 37 | $64,200 | $8,086 | $72,286 |
| 3 | 38 | $73,800 | $13,626 | $87,426 |
| 4 | 39 | $83,400 | $20,260 | $103,660 |
| 5 | 40 | $93,000 | $28,067 | $121,067 |
| 6 | 41 | $102,600 | $37,134 | $139,734 |
| 7 | 42 | $112,200 | $47,549 | $159,749 |
| 8 | 43 | $121,800 | $59,411 | $181,211 |
| 9 | 44 | $131,400 | $72,825 | $204,225 |
| 10 | 45 | $141,000 | $87,903 | $228,903 |
| 11 | 46 | $150,600 | $104,764 | $255,364 |
| 12 | 47 | $160,200 | $123,538 | $283,738 |
| 13 | 48 | $169,800 | $144,364 | $314,164 |
| 14 | 49 | $179,400 | $167,389 | $346,789 |
| 15 | 50 | $189,000 | $192,772 | $381,772 |
| 16 | 51 | $198,600 | $220,685 | $419,285 |
| 17 | 52 | $208,200 | $251,309 | $459,509 |
| 18 | 53 | $217,800 | $284,841 | $502,641 |
| 19 | 54 | $227,400 | $321,491 | $548,891 |
| 20 | 55 | $237,000 | $361,485 | $598,485 |
| 21 | 56 | $246,600 | $405,063 | $651,663 |
| 22 | 57 | $256,200 | $452,486 | $708,686 |
| 23 | 58 | $265,800 | $504,031 | $769,831 |
| 24 | 59 | $275,400 | $559,996 | $835,396 |
| 25 | 60 | $285,000 | $620,701 | $905,701 |
| 26 | 61 | $294,600 | $686,488 | $981,088 |
| 27 | 62 | $304,200 | $757,725 | $1,061,925 |
| 28 | 63 | $313,800 | $834,806 | $1,148,606 |
| 29 | 64 | $323,400 | $918,153 | $1,241,553 |
| 30 | 65 | $333,000 | $1,008,219 | $1,341,219 |
These calculators are educational illustrations that use simplified assumptions. They ignore taxes, fees and inflation unless stated, assume a constant rate of return that real markets never deliver, and are not a projection of your actual results or a recommendation. Consult a qualified professional about your own situation.