Can I retire at age 54 with 12,800,000?

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 $12,800,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.9%
1 years$1,057,012$1,047,597$1,038,411$1,029,445$1,020,690$1,008,354
2 years$523,273$513,528$504,083$494,925$486,043$473,628
3 years$345,384$335,596$326,175$317,104$308,366$296,257
4 years$256,456$246,699$237,372$228,455$219,929$208,221
5 years$203,114$193,415$184,210$175,476$167,186$155,913
6 years$167,564$157,938$148,869$140,329$132,289$121,463
7 years$142,181$132,636$123,711$115,372$107,586$97,213
8 years$123,152$113,693$104,917$96,783$89,253$79,331
9 years$108,360$98,991$90,365$82,438$75,164$65,689
10 years$96,533$87,255$78,782$71,062$64,044$55,009
11 years$86,863$77,678$69,359$61,845$55,080$46,478
12 years$78,810$69,720$61,554$54,247$47,731$39,553
13 years$72,002$63,006$54,994$47,892$41,622$33,857
14 years$66,171$57,271$49,413$42,513$36,486$29,122
15 years$61,122$52,318$44,613$37,914$32,125$25,152
16 years$56,709$48,001$40,448$33,948$28,392$21,796
17 years$52,819$44,207$36,806$30,502$25,174$18,943
18 years$49,365$40,849$33,599$27,488$22,384$16,504
19 years$46,278$37,859$30,759$24,838$19,951$14,409
20 years$43,503$35,180$28,229$22,496$17,821$12,603
21 years$40,996$32,769$25,965$20,416$15,948$11,041
22 years$38,720$30,589$23,931$18,563$14,295$9,686
23 years$36,645$28,609$22,096$16,906$12,832$8,507
24 years$34,745$26,805$20,435$15,419$11,534$7,479
25 years$33,000$25,155$18,927$14,082$10,378$6,581
26 years$31,392$23,642$17,554$12,875$9,349$5,796
27 years$29,906$22,249$16,300$11,785$8,428$5,107
28 years$28,528$20,966$15,153$10,798$7,605$4,504
29 years$27,248$19,779$14,101$9,902$6,867$3,973
30 years$26,055$18,679$13,135$9,087$6,205$3,507
31 years$24,942$17,658$12,245$8,346$5,610$3,097
32 years$23,900$16,708$11,425$7,670$5,075$2,735
33 years$22,923$15,822$10,668$7,053$4,592$2,417
34 years$22,006$14,996$9,967$6,490$4,158$2,136
35 years$21,143$14,224$9,319$5,974$3,766$1,889
36 years$20,329$13,500$8,717$5,502$3,412$1,670
37 years$19,562$12,822$8,159$5,069$3,093$1,477
38 years$18,837$12,186$7,641$4,673$2,804$1,307
39 years$18,150$11,587$7,159$4,308$2,543$1,156
40 years$17,500$11,024$6,710$3,974$2,306$1,023
41 years$16,882$10,494$6,292$3,666$2,092$905
42 years$16,296$9,994$5,902$3,384$1,898$801
43 years$15,739$9,523$5,538$3,123$1,723$709
44 years$15,208$9,077$5,198$2,884$1,564$628
45 years$14,703$8,656$4,881$2,663$1,420$556
46 years$14,220$8,257$4,584$2,460$1,289$492
47 years$13,760$7,880$4,307$2,273$1,171$436
48 years$13,320$7,522$4,047$2,100$1,063$386
49 years$12,900$7,184$3,804$1,941$965$341
50 years$12,497$6,862$3,577$1,794$877$302

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 54 starting with $12,800,000, adding $2,344 every year, while hoping to spend $36,238 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: 40/45/15 Blend
53$12,800,000$12,800,000$12,800,000$12,800,000
54$14,108,018$13,429,618$13,231,218$14,609,271
55$15,508,479$14,049,112$13,635,907$15,584,544
56$17,050,572$14,697,747$14,052,938$16,635,220
57$18,748,706$15,376,912$14,482,687$17,771,064
58$20,618,758$16,088,065$14,925,541$18,999,823
59$22,678,221$16,832,730$15,381,897$20,329,992
60$24,946,375$17,612,510$15,852,166$21,770,885
61$27,444,463$18,429,080$16,336,771$23,332,726
62$30,195,892$19,284,199$16,836,147$25,026,731
63$33,226,459$20,179,710$17,350,743$26,865,208
64$36,564,586$21,117,544$17,881,021$28,861,671
65$40,241,597$22,099,727$18,427,459$31,030,958
66$44,292,007$23,128,381$18,990,546$33,389,359
67$48,753,850$24,205,730$19,570,787$35,954,770
68$53,669,039$25,334,107$20,168,705$38,746,848
69$59,083,760$26,515,957$20,784,836$41,787,188
70$65,048,907$27,753,843$21,419,731$45,099,521
71$71,620,566$29,050,451$22,073,962$48,709,925
72$78,860,538$30,408,598$22,748,115$52,647,065
73$86,836,931$31,831,237$23,442,794$56,942,447
74$95,624,792$33,321,462$24,158,622$61,630,713
75$105,306,826$34,882,519$24,896,241$66,749,948
76$115,974,169$36,517,809$25,656,312$72,342,035
77$127,727,252$38,230,899$26,439,516$78,453,032
78$140,676,746$40,025,528$27,246,554$85,133,598
79$154,944,610$41,905,614$28,078,150$92,439,454
80$170,665,240$43,875,269$28,935,047$100,431,896
81$187,986,736$45,938,799$29,818,013$109,178,362
82$207,072,305$48,100,722$30,727,838$118,753,047
83$228,101,796$50,365,773$31,665,337$129,237,590
84$251,273,400$52,738,917$32,631,347$140,721,828
85$276,805,523$55,225,360$33,626,733$153,304,625
86$304,938,842$57,830,559$34,652,384$167,094,788
87$335,938,584$60,560,236$35,709,219$182,212,069
88$370,097,023$63,420,390$36,798,181$198,788,284
89$407,736,242$66,417,313$37,920,243$216,968,526
90$449,211,176$69,557,598$39,076,408$236,912,519
91$494,912,956$72,848,161$40,267,709$258,796,100
92$545,272,609$76,296,252$41,495,208$282,812,851
93$600,765,120$79,909,474$42,760,003$309,175,906
94$661,913,921$83,695,796$44,063,221$338,119,930
95$729,295,828$87,663,577$45,406,026$369,903,310
96$803,546,490$91,821,580$46,789,616$404,810,564
97$885,366,389$96,178,994$48,215,224$443,154,991
98$975,527,448$100,745,453$49,684,122$485,281,602
99$1,074,880,327$105,531,059$51,197,620$531,570,339
100$1,184,362,446$110,546,406$52,757,065$582,439,628