Can I retire at age 54 with 1,460,000?

Use the below retirement simulation to view the chances of a successful retirement.
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 $1,460,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.6%
1 years$120,565$119,492$118,444$117,421$116,422$113,747
2 years$59,686$58,574$57,497$56,452$55,439$52,758
3 years$39,395$38,279$37,204$36,170$35,173$32,570
4 years$29,252$28,139$27,075$26,058$25,086$22,582
5 years$23,168$22,061$21,011$20,015$19,070$16,671
6 years$19,113$18,015$16,980$16,006$15,089$12,799
7 years$16,217$15,129$14,111$13,160$12,272$10,090
8 years$14,047$12,968$11,967$11,039$10,180$8,106
9 years$12,360$11,291$10,307$9,403$8,573$6,605
10 years$11,011$9,953$8,986$8,106$7,305$5,440
11 years$9,908$8,860$7,911$7,054$6,283$4,519
12 years$8,989$7,952$7,021$6,188$5,444$3,779
13 years$8,213$7,187$6,273$5,463$4,748$3,178
14 years$7,548$6,532$5,636$4,849$4,162$2,684
15 years$6,972$5,968$5,089$4,325$3,664$2,276
16 years$6,468$5,475$4,614$3,872$3,238$1,935
17 years$6,025$5,042$4,198$3,479$2,871$1,650
18 years$5,631$4,659$3,832$3,135$2,553$1,409
19 years$5,279$4,318$3,508$2,833$2,276$1,206
20 years$4,962$4,013$3,220$2,566$2,033$1,034
21 years$4,676$3,738$2,962$2,329$1,819$887
22 years$4,416$3,489$2,730$2,117$1,631$763
23 years$4,180$3,263$2,520$1,928$1,464$656
24 years$3,963$3,057$2,331$1,759$1,316$565
25 years$3,764$2,869$2,159$1,606$1,184$486
26 years$3,581$2,697$2,002$1,469$1,066$419
27 years$3,411$2,538$1,859$1,344$961$361
28 years$3,254$2,391$1,728$1,232$867$312
29 years$3,108$2,256$1,608$1,129$783$269
30 years$2,972$2,131$1,498$1,037$708$232
31 years$2,845$2,014$1,397$952$640$201
32 years$2,726$1,906$1,303$875$579$173
33 years$2,615$1,805$1,217$805$524$150
34 years$2,510$1,710$1,137$740$474$129
35 years$2,412$1,622$1,063$681$430$112
36 years$2,319$1,540$994$628$389$97
37 years$2,231$1,463$931$578$353$83
38 years$2,149$1,390$872$533$320$72
39 years$2,070$1,322$817$491$290$62
40 years$1,996$1,257$765$453$263$54
41 years$1,926$1,197$718$418$239$47
42 years$1,859$1,140$673$386$217$40
43 years$1,795$1,086$632$356$197$35
44 years$1,735$1,035$593$329$178$30
45 years$1,677$987$557$304$162$26
46 years$1,622$942$523$281$147$23
47 years$1,570$899$491$259$134$20
48 years$1,519$858$462$240$121$17
49 years$1,471$819$434$221$110$15
50 years$1,425$783$408$205$100$13

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 54 starting with $1,460,000, adding $6,836 every year, while hoping to spend $48,837 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: 83/8/9 Blend
53$1,460,000$1,460,000$1,460,000$1,460,000
54$1,615,971$1,538,591$1,515,961$1,747,544
55$1,728,838$1,562,020$1,514,784$1,858,041
56$1,851,581$1,584,960$1,511,930$1,972,118
57$1,985,155$1,607,336$1,507,292$2,095,894
58$2,130,611$1,629,066$1,500,758$2,230,313
59$2,289,108$1,650,065$1,492,208$2,376,415
60$2,461,919$1,670,240$1,481,518$2,535,347
61$2,650,445$1,689,492$1,468,560$2,708,369
62$2,856,229$1,707,716$1,453,195$2,896,873
63$3,080,970$1,724,799$1,435,282$3,102,388
64$3,326,536$1,740,622$1,414,671$3,326,600
65$3,594,986$1,755,056$1,391,206$3,571,368
66$3,888,586$1,767,965$1,364,723$3,838,736
67$4,209,831$1,779,204$1,335,051$4,130,960
68$4,561,469$1,788,620$1,302,009$4,450,523
69$4,946,523$1,796,047$1,265,412$4,800,161
70$5,368,327$1,801,311$1,225,061$5,182,887
71$5,830,548$1,804,227$1,180,752$5,602,025
72$6,337,227$1,804,597$1,132,270$6,061,231
73$6,892,814$1,802,213$1,079,391$6,564,540
74$7,502,210$1,796,851$1,021,881$7,116,393
75$8,170,815$1,788,275$959,492$7,721,686
76$8,904,573$1,776,236$891,971$8,385,814
77$9,710,035$1,760,467$819,048$9,114,719
78$10,594,416$1,740,688$740,443$9,914,953
79$11,565,664$1,716,599$655,865$10,793,731
80$12,632,533$1,687,884$565,008$11,759,009
81$13,804,669$1,654,208$467,554$12,819,550
82$15,092,697$1,615,215$363,168$13,985,011
83$16,508,322$1,570,531$251,505$15,266,037
84$18,064,440$1,519,756$132,199$16,674,355
85$19,775,259$1,462,470$4,874$18,222,890
86$21,656,431$1,398,227$0$19,925,886
87$23,725,202$1,326,554$0$21,811,618
88$26,000,571$1,246,954$0$23,886,121
89$28,503,473$1,158,899$0$26,168,030
90$31,256,973$1,061,830$0$28,678,393
91$34,286,483$955,159$0$31,440,406
92$37,620,004$838,261$0$34,479,627
93$41,288,388$710,479$0$37,824,220
94$45,325,628$571,117$0$41,505,219
95$49,769,179$419,440$0$45,556,822
96$54,660,314$254,671$0$50,016,712
97$60,044,507$75,990$0$54,926,415
98$65,971,866$0$0$60,331,689
99$72,497,605$0$0$66,293,301
100$79,682,561$0$0$72,864,547