$2,000 a month for 25 years at returns from 4% to 10%
| Return | Balance | Of which growth | In today’s dollars |
|---|---|---|---|
| 4% | $1,017,696 | $417,696 | $486,057 |
| 5% | $1,171,469 | $571,469 | $559,500 |
| 6% | $1,352,578 | $752,578 | $645,999 |
| 7% | $1,566,084 | $966,084 | $747,970 |
| 8% | $1,817,982 | $1,217,982 | $868,278 |
| 10% | $2,466,650 | $1,866,650 | $1,178,086 |
Year by year at 7%
| Year | Put in so far | Balance | In today’s dollars |
|---|---|---|---|
| 1 | $24,000 | $24,761 | $24,039 |
| 2 | $48,000 | $51,254 | $48,312 |
| 3 | $72,000 | $79,603 | $72,848 |
| 5 | $120,000 | $142,392 | $122,828 |
| 10 | $240,000 | $342,103 | $254,557 |
| 15 | $360,000 | $622,210 | $399,373 |
| 20 | $480,000 | $1,015,073 | $562,021 |
| 25 | $600,000 | $1,566,084 | $747,970 |
The range in 1,000 simulated markets
A 7% average does not arrive as 7% every year. In 1,000 simulated sequences of returns averaging 7% with 12% volatility, this is where $2,000 a month ended up: 1 in 10 markets finished below the first figure, half below the middle one, and 1 in 10 above the last.
| After | Weak (1 in 10 lower) | Middle | Strong (1 in 10 higher) |
|---|---|---|---|
| 13 years | $343,908 | $481,889 | $675,114 |
| 25 years | $864,927 | $1,460,641 | $2,454,316 |
The middle of the simulation sits below the steady 7% figure of $1,566,084 because ups and downs cost compounding: a 20% loss needs a 25% gain to get back.
What $1,566,084 would pay in retirement
At a 4% first-year withdrawal, $1,566,084 pays about $62,643 a year, $5,220 a month, before tax; in today’s dollars that is about $29,919 a year. How long a balance near it lasts at each withdrawal: how long $1.5 million lasts. To stop saving early and let growth do the rest, see Coast FIRE numbers by age.
$24,000 a year is more than the 2026 IRA limit of $7,500 but fits in a 401(k), 403(b) or TSP, whose limit is $24,500. See contribution limits, the 401(k) calculator and the Roth IRA calculator.
$2,000 a month for other terms
| Years | Balance | In today’s dollars |
|---|---|---|
| $2,000 a month for 5 years | $142,392 | $122,828 |
| $2,000 a month for 10 years | $342,103 | $254,557 |
| $2,000 a month for 15 years | $622,210 | $399,373 |
| $2,000 a month for 20 years | $1,015,073 | $562,021 |
| 25 years | $1,566,084 | $747,970 |
| $2,000 a month for 30 years | $2,338,905 | $963,598 |
| $2,000 a month for 35 years | $3,422,827 | $1,216,416 |
| $2,000 a month for 40 years | $4,943,084 | $1,515,336 |
Other amounts for 25 years
$50 a month: $39,152, $100 a month: $78,304, $150 a month: $117,456, $200 a month: $156,608, $250 a month: $195,760, $300 a month: $234,913, $400 a month: $313,217, $500 a month: $391,521, $600 a month: $469,825, $750 a month: $587,281, $1,000 a month: $783,042, $1,500 a month: $1,174,563, $2,500 a month: $1,957,605, $3,000 a month: $2,349,126, $5,000 a month: $3,915,209.
How it is worked out
Monthly amounts are deposited at the end of each month and compounded monthly at the rate that equals the annual return; lump sums compound once a year. The headline return is 7% a year, the Trinity-style average the site’s retirement pages use; stock-heavy portfolios have averaged more over long periods and bond-heavy ones less, which is why every page shows 4% to 10%. Today’s dollars divide by 3% inflation a year. The range comes from 1,000 simulated sequences of yearly returns averaging 7% with 12% volatility, with each year’s deposits added through the year. Fees and taxes are not taken out. More on the methodology page.