Can I retire at age 54 with 1,710,000?

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 $1,710,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11%
1 years$141,210$139,952$138,725$137,527$136,358$135,783
2 years$69,906$68,604$67,342$66,119$64,932$64,352
3 years$46,141$44,834$43,575$42,363$41,196$40,628
4 years$34,261$32,957$31,711$30,520$29,381$28,830
5 years$27,135$25,839$24,609$23,442$22,335$21,803
6 years$22,385$21,099$19,888$18,747$17,673$17,160
7 years$18,994$17,719$16,527$15,413$14,373$13,879
8 years$16,452$15,189$14,016$12,930$11,924$11,449
9 years$14,476$13,225$12,072$11,013$10,041$9,587
10 years$12,896$11,657$10,525$9,493$8,556$8,120
11 years$11,604$10,377$9,266$8,262$7,358$6,941
12 years$10,529$9,314$8,223$7,247$6,377$5,978
13 years$9,619$8,417$7,347$6,398$5,560$5,180
14 years$8,840$7,651$6,601$5,679$4,874$4,512
15 years$8,166$6,989$5,960$5,065$4,292$3,947
16 years$7,576$6,413$5,404$4,535$3,793$3,465
17 years$7,056$5,906$4,917$4,075$3,363$3,051
18 years$6,595$5,457$4,489$3,672$2,990$2,694
19 years$6,182$5,058$4,109$3,318$2,665$2,385
20 years$5,812$4,700$3,771$3,005$2,381$2,115
21 years$5,477$4,378$3,469$2,727$2,131$1,879
22 years$5,173$4,086$3,197$2,480$1,910$1,672
23 years$4,895$3,822$2,952$2,258$1,714$1,490
24 years$4,642$3,581$2,730$2,060$1,541$1,329
25 years$4,409$3,361$2,529$1,881$1,386$1,187
26 years$4,194$3,158$2,345$1,720$1,249$1,061
27 years$3,995$2,972$2,178$1,574$1,126$949
28 years$3,811$2,801$2,024$1,443$1,016$850
29 years$3,640$2,642$1,884$1,323$917$761
30 years$3,481$2,495$1,755$1,214$829$682
31 years$3,332$2,359$1,636$1,115$749$612
32 years$3,193$2,232$1,526$1,025$678$549
33 years$3,062$2,114$1,425$942$614$493
34 years$2,940$2,003$1,332$867$555$443
35 years$2,825$1,900$1,245$798$503$398
36 years$2,716$1,804$1,165$735$456$357
37 years$2,613$1,713$1,090$677$413$321
38 years$2,516$1,628$1,021$624$375$289
39 years$2,425$1,548$956$576$340$259
40 years$2,338$1,473$896$531$308$233
41 years$2,255$1,402$841$490$280$210
42 years$2,177$1,335$788$452$254$189
43 years$2,103$1,272$740$417$230$170
44 years$2,032$1,213$694$385$209$153
45 years$1,964$1,156$652$356$190$138
46 years$1,900$1,103$612$329$172$124
47 years$1,838$1,053$575$304$156$112
48 years$1,780$1,005$541$281$142$100
49 years$1,723$960$508$259$129$90
50 years$1,670$917$478$240$117$81

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 54 starting with $1,710,000, adding $2,903 every year, while hoping to spend $47,430 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: 34/44/22 Blend
53$1,710,000$1,710,000$1,710,000$1,710,000
54$1,887,414$1,796,784$1,770,279$1,938,818
55$2,029,466$1,834,362$1,779,119$2,014,796
56$2,184,416$1,872,191$1,786,664$2,092,130
57$2,353,532$1,910,233$1,792,823$2,174,558
58$2,538,207$1,948,449$1,797,497$2,262,561
59$2,739,973$1,986,792$1,800,582$2,356,669
60$2,960,520$2,025,215$1,801,972$2,457,469
61$3,201,707$2,063,664$1,801,551$2,565,606
62$3,465,580$2,102,082$1,799,202$2,681,793
63$3,754,392$2,140,408$1,794,799$2,806,820
64$4,070,627$2,178,574$1,788,211$2,941,554
65$4,417,015$2,216,510$1,779,301$3,086,956
66$4,796,568$2,254,136$1,767,925$3,244,085
67$5,212,599$2,291,370$1,753,931$3,414,110
68$5,668,759$2,328,122$1,737,163$3,598,321
69$6,169,069$2,364,295$1,717,454$3,798,144
70$6,717,956$2,399,788$1,694,630$4,015,149
71$7,320,298$2,434,488$1,668,511$4,251,073
72$7,981,467$2,468,277$1,638,905$4,507,831
73$8,707,383$2,501,029$1,605,615$4,787,536
74$9,504,565$2,532,608$1,568,431$5,092,522
75$10,380,193$2,562,868$1,527,136$5,425,362
76$11,342,179$2,591,655$1,481,502$5,788,898
77$12,399,239$2,618,804$1,431,290$6,186,265
78$13,560,974$2,644,138$1,376,251$6,620,923
79$14,837,962$2,667,469$1,316,124$7,096,689
80$16,241,856$2,688,597$1,250,636$7,617,775
81$17,785,496$2,707,309$1,179,503$8,188,829
82$19,483,027$2,723,377$1,102,427$8,814,978
83$21,350,033$2,736,560$1,019,095$9,501,879
84$23,403,686$2,746,601$929,184$10,255,774
85$25,662,903$2,753,226$832,354$11,083,547
86$28,148,530$2,756,145$728,249$11,992,796
87$30,883,534$2,755,050$616,498$12,991,897
88$33,893,219$2,749,612$496,716$14,090,094
89$37,205,468$2,739,484$368,497$15,297,581
90$40,851,004$2,724,297$231,419$16,625,603
91$44,863,678$2,703,658$85,043$18,086,564
92$49,280,789$2,677,154$0$19,694,142
93$54,143,437$2,644,342$0$21,480,130
94$59,496,910$2,604,757$0$23,466,853
95$65,391,109$2,557,904$0$25,652,793
96$71,881,020$2,503,259$0$28,058,311
97$79,027,232$2,440,267$0$30,705,851
98$86,896,510$2,368,340$0$33,620,155
99$95,562,422$2,286,857$0$36,828,502
100$105,106,034$2,195,158$0$40,360,959