Can I retire at age 54 with 11,700,000?

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 $11,700,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18.5%
1 years$966,175$957,569$949,172$940,977$932,974$900,947
2 years$478,304$469,397$460,763$452,393$444,274$412,333
3 years$315,702$306,756$298,144$289,852$281,865$251,014
4 years$234,417$225,498$216,973$208,822$201,029$171,503
5 years$185,659$176,793$168,380$160,396$152,819$124,697
6 years$153,164$144,365$136,076$128,270$120,920$94,224
7 years$129,962$121,237$113,080$105,458$98,341$73,066
8 years$112,569$103,923$95,901$88,466$81,583$57,709
9 years$99,048$90,484$82,599$75,353$68,705$46,202
10 years$88,237$79,757$72,012$64,955$58,540$37,372
11 years$79,398$71,003$63,398$56,530$50,346$30,471
12 years$72,038$63,728$56,264$49,585$43,629$25,000
13 years$65,814$57,592$50,268$43,776$38,045$20,615
14 years$60,484$52,349$45,166$38,859$33,350$17,067
15 years$55,870$47,822$40,779$34,656$29,364$14,176
16 years$51,835$43,876$36,972$31,030$25,952$11,806
17 years$48,280$40,408$33,643$27,881$23,011$9,854
18 years$45,122$37,339$30,712$25,126$20,460$8,239
19 years$42,301$34,605$28,115$22,704$18,237$6,900
20 years$39,765$32,157$25,803$20,562$16,289$5,785
21 years$37,473$29,953$23,734$18,662$14,577$4,856
22 years$35,392$27,960$21,874$16,968$13,066$4,079
23 years$33,495$26,150$20,197$15,453$11,729$3,429
24 years$31,759$24,501$18,679$14,094$10,542$2,885
25 years$30,164$22,993$17,300$12,871$9,487$2,428
26 years$28,695$21,610$16,045$11,769$8,545$2,044
27 years$27,336$20,337$14,899$10,772$7,704$1,722
28 years$26,077$19,164$13,851$9,870$6,952$1,451
29 years$24,906$18,079$12,889$9,051$6,277$1,222
30 years$23,816$17,074$12,006$8,306$5,672$1,030
31 years$22,798$16,140$11,193$7,629$5,128$869
32 years$21,846$15,272$10,443$7,011$4,638$732
33 years$20,953$14,463$9,751$6,447$4,198$618
34 years$20,114$13,707$9,111$5,932$3,801$521
35 years$19,326$13,001$8,518$5,461$3,442$439
36 years$18,582$12,340$7,968$5,029$3,119$371
37 years$17,881$11,720$7,458$4,634$2,827$313
38 years$17,218$11,138$6,984$4,271$2,563$264
39 years$16,590$10,592$6,543$3,938$2,324$223
40 years$15,996$10,077$6,133$3,632$2,108$188
41 years$15,432$9,592$5,751$3,351$1,912$158
42 years$14,896$9,135$5,395$3,093$1,735$134
43 years$14,386$8,704$5,062$2,855$1,575$113
44 years$13,901$8,297$4,752$2,636$1,430$95
45 years$13,439$7,912$4,462$2,435$1,298$80
46 years$12,998$7,548$4,190$2,249$1,178$68
47 years$12,578$7,203$3,937$2,078$1,070$57
48 years$12,176$6,876$3,700$1,920$972$48
49 years$11,791$6,566$3,477$1,774$883$41
50 years$11,423$6,272$3,269$1,640$802$34

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 54 starting with $11,700,000, adding $5,626 every year, while hoping to spend $56,349 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: 35/37/28 Blend
53$11,700,000$11,700,000$11,700,000$11,700,000
54$12,899,203$12,279,103$12,097,753$13,241,592
55$14,154,967$12,820,824$12,443,073$14,040,284
56$15,536,930$13,387,201$12,798,073$14,895,984
57$17,057,906$13,979,383$13,163,016$15,818,198
58$18,732,011$14,598,571$13,538,176$16,812,917
59$20,574,802$15,246,028$13,923,832$17,886,711
60$22,603,420$15,923,071$14,320,268$19,046,786
61$24,836,752$16,631,085$14,727,780$20,301,048
62$27,295,609$17,371,516$15,146,669$21,658,175
63$30,002,923$18,145,882$15,577,244$23,127,688
64$32,983,962$18,955,771$16,019,823$24,720,044
65$36,266,571$19,802,848$16,474,731$26,446,721
66$39,881,430$20,688,857$16,942,304$28,320,328
67$43,862,349$21,615,624$17,422,884$30,354,713
68$48,246,581$22,585,062$17,916,823$32,565,088
69$53,075,178$23,599,176$18,424,483$34,968,172
70$58,393,377$24,660,067$18,946,234$37,582,333
71$64,251,025$25,769,934$19,482,456$40,427,763
72$70,703,051$26,931,082$20,033,540$43,526,654
73$77,809,985$28,145,927$20,599,886$46,903,408
74$85,638,524$29,416,999$21,181,903$50,584,849
75$94,262,171$30,746,948$21,780,014$54,600,479
76$103,761,917$32,138,554$22,394,649$58,982,741
77$114,227,015$33,594,726$23,026,253$63,767,316
78$125,755,817$35,118,514$23,675,279$68,993,454
79$138,456,703$36,713,113$24,342,193$74,704,332
80$152,449,103$38,381,872$25,027,473$80,947,454
81$167,864,628$40,128,300$25,731,609$87,775,085
82$184,848,305$41,956,072$26,455,104$95,244,735
83$203,559,955$43,869,043$27,198,472$103,419,692
84$224,175,693$45,871,248$27,962,243$112,369,602
85$246,889,593$47,966,919$28,746,958$122,171,120
86$271,915,523$50,160,489$29,553,172$132,908,617
87$299,489,158$52,456,604$30,381,455$144,674,960
88$329,870,208$54,860,134$31,232,390$157,572,379
89$363,344,870$57,376,182$32,106,576$171,713,413
90$400,228,527$60,010,095$33,004,626$187,221,961
91$440,868,725$62,767,477$33,927,169$204,234,427
92$485,648,454$65,654,203$34,874,849$222,900,998
93$534,989,767$68,676,429$35,848,327$243,387,040
94$589,357,756$71,840,608$36,848,279$265,874,640
95$649,264,950$75,153,500$37,875,399$290,564,305
96$715,276,147$78,622,194$38,930,397$317,676,837
97$788,013,751$82,254,119$40,014,003$347,455,389
98$868,163,643$86,057,060$41,126,961$380,167,745
99$956,481,658$90,039,179$42,270,037$416,108,819
100$1,053,800,717$94,209,029$43,444,014$455,603,417