Can I retire at age 54 with 1,560,000?

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 $1,560,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.2%
1 years$128,823$127,676$126,556$125,464$124,397$123,251
2 years$63,774$62,586$61,435$60,319$59,236$58,083
3 years$42,094$40,901$39,753$38,647$37,582$36,455
4 years$31,256$30,066$28,930$27,843$26,804$25,713
5 years$24,754$23,572$22,451$21,386$20,376$19,324
6 years$20,422$19,249$18,143$17,103$16,123$15,111
7 years$17,328$16,165$15,077$14,061$13,112$12,141
8 years$15,009$13,856$12,787$11,795$10,878$9,948
9 years$13,206$12,064$11,013$10,047$9,161$8,271
10 years$11,765$10,634$9,602$8,661$7,805$6,956
11 years$10,586$9,467$8,453$7,537$6,713$5,903
12 years$9,605$8,497$7,502$6,611$5,817$5,045
13 years$8,775$7,679$6,702$5,837$5,073$4,338
14 years$8,065$6,980$6,022$5,181$4,447$3,749
15 years$7,449$6,376$5,437$4,621$3,915$3,253
16 years$6,911$5,850$4,930$4,137$3,460$2,833
17 years$6,437$5,388$4,486$3,717$3,068$2,474
18 years$6,016$4,979$4,095$3,350$2,728$2,166
19 years$5,640$4,614$3,749$3,027$2,432$1,901
20 years$5,302$4,288$3,440$2,742$2,172$1,671
21 years$4,996$3,994$3,164$2,488$1,944$1,472
22 years$4,719$3,728$2,917$2,262$1,742$1,298
23 years$4,466$3,487$2,693$2,060$1,564$1,146
24 years$4,235$3,267$2,491$1,879$1,406$1,013
25 years$4,022$3,066$2,307$1,716$1,265$896
26 years$3,826$2,881$2,139$1,569$1,139$794
27 years$3,645$2,712$1,987$1,436$1,027$703
28 years$3,477$2,555$1,847$1,316$927$624
29 years$3,321$2,411$1,719$1,207$837$553
30 years$3,175$2,276$1,601$1,108$756$491
31 years$3,040$2,152$1,492$1,017$684$436
32 years$2,913$2,036$1,392$935$618$388
33 years$2,794$1,928$1,300$860$560$345
34 years$2,682$1,828$1,215$791$507$306
35 years$2,577$1,733$1,136$728$459$272
36 years$2,478$1,645$1,062$671$416$242
37 years$2,384$1,563$994$618$377$216
38 years$2,296$1,485$931$569$342$192
39 years$2,212$1,412$872$525$310$171
40 years$2,133$1,344$818$484$281$152
41 years$2,058$1,279$767$447$255$135
42 years$1,986$1,218$719$412$231$120
43 years$1,918$1,161$675$381$210$107
44 years$1,854$1,106$634$351$191$96
45 years$1,792$1,055$595$325$173$85
46 years$1,733$1,006$559$300$157$76
47 years$1,677$960$525$277$143$68
48 years$1,623$917$493$256$130$60
49 years$1,572$875$464$237$118$54
50 years$1,523$836$436$219$107$48

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 54 starting with $1,560,000, adding $6,881 every year, while hoping to spend $37,964 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: 67/26/7 Blend
53$1,560,000$1,560,000$1,560,000$1,560,000
54$1,726,218$1,643,538$1,619,358$1,839,354
55$1,861,899$1,683,678$1,633,213$1,955,445
56$2,010,146$1,724,512$1,646,260$2,077,090
57$2,172,203$1,766,035$1,658,431$2,209,057
58$2,349,436$1,808,239$1,669,656$2,352,351
59$2,543,350$1,851,114$1,679,861$2,508,074
60$2,755,602$1,894,649$1,688,968$2,677,441
61$2,988,019$1,938,832$1,696,893$2,861,792
62$3,242,609$1,983,648$1,703,552$3,062,599
63$3,521,587$2,029,078$1,708,853$3,281,485
64$3,827,390$2,075,104$1,712,700$3,520,239
65$4,162,703$2,121,703$1,714,994$3,780,830
66$4,530,482$2,168,850$1,715,630$4,065,426
67$4,933,986$2,216,518$1,714,498$4,376,417
68$5,376,800$2,264,675$1,711,482$4,716,434
69$5,862,877$2,313,288$1,706,460$5,088,379
70$6,396,571$2,362,319$1,699,306$5,495,445
71$6,982,674$2,411,726$1,689,887$5,941,152
72$7,626,471$2,461,464$1,678,061$6,429,377
73$8,333,778$2,511,484$1,663,684$6,964,392
74$9,111,008$2,561,730$1,646,602$7,550,906
75$9,965,221$2,612,146$1,626,653$8,194,104
76$10,904,198$2,662,665$1,603,671$8,899,702
77$11,936,511$2,713,220$1,577,478$9,673,996
78$13,071,601$2,763,734$1,547,890$10,523,926
79$14,319,875$2,814,127$1,514,714$11,457,137
80$15,692,794$2,864,311$1,477,749$12,482,054
81$17,202,987$2,914,191$1,436,782$13,607,962
82$18,864,371$2,963,666$1,391,593$14,845,090
83$20,692,276$3,012,625$1,341,951$16,204,712
84$22,703,595$3,060,950$1,287,614$17,699,252
85$24,916,941$3,108,516$1,228,328$19,342,399
86$27,352,823$3,155,187$1,163,830$21,149,239
87$30,033,836$3,200,816$1,093,844$23,136,398
88$32,984,879$3,245,249$1,018,080$25,322,196
89$36,233,389$3,288,317$936,237$27,726,821
90$39,809,594$3,329,844$848,001$30,372,524
91$43,746,804$3,369,639$753,041$33,283,822
92$48,081,724$3,407,497$651,013$36,487,735
93$52,854,798$3,443,201$541,560$40,014,040
94$58,110,589$3,476,521$424,305$43,895,551
95$63,898,207$3,507,208$298,856$48,168,430
96$70,271,762$3,534,999$164,806$52,872,530
97$77,290,882$3,559,614$21,727$58,051,768
98$85,021,272$3,580,755$0$63,754,544
99$93,535,332$3,598,103$0$70,043,976
100$102,912,847$3,611,320$0$76,971,430