Can I retire at age 53 with 1,540,000?

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 $1,540,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.6%
1 years$127,172$126,039$124,934$123,855$122,802$119,014
2 years$62,956$61,784$60,647$59,546$58,477$54,694
3 years$41,554$40,376$39,243$38,152$37,100$33,440
4 years$30,855$29,681$28,559$27,486$26,460$22,952
5 years$24,437$23,270$22,163$21,112$20,115$16,767
6 years$20,160$19,002$17,911$16,883$15,916$12,733
7 years$17,106$15,958$14,884$13,881$12,944$9,924
8 years$14,817$13,679$12,623$11,644$10,738$7,880
9 years$13,037$11,910$10,872$9,918$9,043$6,344
10 years$11,614$10,498$9,478$8,550$7,705$5,160
11 years$10,451$9,346$8,345$7,441$6,627$4,232
12 years$9,482$8,388$7,406$6,527$5,743$3,493
13 years$8,663$7,580$6,617$5,762$5,008$2,898
14 years$7,961$6,890$5,945$5,115$4,390$2,414
15 years$7,354$6,295$5,368$4,562$3,865$2,018
16 years$6,823$5,775$4,866$4,084$3,416$1,692
17 years$6,355$5,319$4,428$3,670$3,029$1,421
18 years$5,939$4,915$4,042$3,307$2,693$1,196
19 years$5,568$4,555$3,701$2,988$2,400$1,009
20 years$5,234$4,233$3,396$2,707$2,144$852
21 years$4,932$3,943$3,124$2,456$1,919$720
22 years$4,658$3,680$2,879$2,233$1,720$609
23 years$4,409$3,442$2,658$2,034$1,544$516
24 years$4,180$3,225$2,459$1,855$1,388$437
25 years$3,970$3,026$2,277$1,694$1,249$370
26 years$3,777$2,844$2,112$1,549$1,125$314
27 years$3,598$2,677$1,961$1,418$1,014$266
28 years$3,432$2,522$1,823$1,299$915$226
29 years$3,278$2,380$1,697$1,191$826$192
30 years$3,135$2,247$1,580$1,093$747$163
31 years$3,001$2,124$1,473$1,004$675$138
32 years$2,875$2,010$1,375$923$611$118
33 years$2,758$1,904$1,283$849$553$100
34 years$2,648$1,804$1,199$781$500$85
35 years$2,544$1,711$1,121$719$453$72
36 years$2,446$1,624$1,049$662$411$61
37 years$2,354$1,543$982$610$372$52
38 years$2,266$1,466$919$562$337$44
39 years$2,184$1,394$861$518$306$38
40 years$2,105$1,326$807$478$277$32
41 years$2,031$1,263$757$441$252$27
42 years$1,961$1,202$710$407$228$23
43 years$1,894$1,146$666$376$207$20
44 years$1,830$1,092$625$347$188$17
45 years$1,769$1,041$587$320$171$14
46 years$1,711$993$552$296$155$12
47 years$1,656$948$518$273$141$10
48 years$1,603$905$487$253$128$9
49 years$1,552$864$458$234$116$7
50 years$1,504$826$430$216$106$6

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 53 starting with $1,540,000, adding $2,387 every year, while hoping to spend $27,753 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: 54/31/15 Blend
52$1,540,000$1,540,000$1,540,000$1,540,000
53$1,699,542$1,617,922$1,594,052$1,784,428
54$1,843,367$1,667,671$1,617,924$1,892,303
55$2,000,931$1,718,928$1,641,665$2,006,485
56$2,173,607$1,771,737$1,665,242$2,130,141
57$2,362,907$1,826,144$1,688,620$2,264,181
58$2,570,494$1,882,196$1,711,759$2,409,603
59$2,798,202$1,939,941$1,734,621$2,567,510
60$3,048,051$1,999,430$1,757,163$2,739,111
61$3,322,263$2,060,713$1,779,339$2,925,740
62$3,623,289$2,123,844$1,801,102$3,128,865
63$3,953,828$2,188,876$1,822,403$3,350,102
64$4,316,853$2,255,864$1,843,187$3,591,229
65$4,715,637$2,324,867$1,863,399$3,854,206
66$5,153,789$2,395,943$1,882,980$4,141,188
67$5,635,283$2,469,151$1,901,867$4,454,552
68$6,164,497$2,544,555$1,919,995$4,796,912
69$6,746,256$2,622,218$1,937,295$5,171,150
70$7,385,872$2,702,205$1,953,692$5,580,438
71$8,089,202$2,784,584$1,969,112$6,028,269
72$8,862,695$2,869,423$1,983,472$6,518,493
73$9,713,459$2,956,794$1,996,687$7,055,349
74$10,649,324$3,046,769$2,008,668$7,643,506
75$11,678,918$3,139,423$2,019,322$8,288,109
76$12,811,746$3,234,834$2,028,547$8,994,824
77$14,058,282$3,333,079$2,036,242$9,769,892
78$15,430,067$3,434,240$2,042,296$10,620,192
79$16,939,816$3,538,400$2,046,596$11,553,299
80$18,601,540$3,645,644$2,049,019$12,577,560
81$20,430,676$3,756,059$2,049,440$13,702,171
82$22,444,235$3,869,736$2,047,726$14,937,262
83$24,660,961$3,986,767$2,043,739$16,293,997
84$27,101,506$4,107,245$2,037,331$17,784,674
85$29,788,628$4,231,269$2,028,350$19,422,843
86$32,747,403$4,358,937$2,016,635$21,223,435
87$36,005,465$4,490,351$2,002,019$23,202,899
88$39,593,260$4,625,616$1,984,324$25,379,363
89$43,544,340$4,764,839$1,963,367$27,772,798
90$47,895,677$4,908,130$1,938,953$30,405,211
91$52,688,008$5,055,601$1,910,881$33,300,850
92$57,966,228$5,207,368$1,878,938$36,486,434
93$63,779,803$5,363,548$1,842,902$39,991,406
94$70,183,244$5,524,264$1,802,541$43,848,207
95$77,236,621$5,689,639$1,757,612$48,092,586
96$85,006,125$5,859,800$1,707,861$52,763,934
97$93,564,696$6,034,876$1,653,021$57,905,657
98$102,992,712$6,215,002$1,592,814$63,565,588
99$113,378,744$6,400,313$1,526,949$69,796,433
100$124,820,397$6,590,949$1,455,122$76,656,272