Can I retire at age 54 with 2,160,000?

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 $2,160,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.2%
1 years$178,371$176,782$175,232$173,719$172,241$171,372
2 years$88,302$86,658$85,064$83,519$82,020$81,142
3 years$58,283$56,632$55,042$53,511$52,037$51,178
4 years$43,277$41,630$40,057$38,552$37,113$36,280
5 years$34,275$32,639$31,085$29,611$28,213$27,408
6 years$28,276$26,652$25,122$23,681$22,324$21,548
7 years$23,993$22,382$20,876$19,469$18,155$17,409
8 years$20,782$19,186$17,705$16,332$15,061$14,345
9 years$18,286$16,705$15,249$13,911$12,684$11,997
10 years$16,290$14,724$13,294$11,992$10,807$10,150
11 years$14,658$13,108$11,704$10,436$9,295$8,666
12 years$13,299$11,765$10,387$9,154$8,055$7,454
13 years$12,150$10,632$9,280$8,082$7,024$6,451
14 years$11,166$9,664$8,338$7,174$6,157$5,611
15 years$10,314$8,829$7,528$6,398$5,421$4,902
16 years$9,570$8,100$6,826$5,729$4,791$4,298
17 years$8,913$7,460$6,211$5,147$4,248$3,780
18 years$8,330$6,893$5,670$4,639$3,777$3,333
19 years$7,809$6,389$5,191$4,191$3,367$2,946
20 years$7,341$5,937$4,764$3,796$3,007$2,609
21 years$6,918$5,530$4,382$3,445$2,691$2,314
22 years$6,534$5,162$4,038$3,133$2,412$2,056
23 years$6,184$4,828$3,729$2,853$2,165$1,829
24 years$5,863$4,523$3,448$2,602$1,946$1,629
25 years$5,569$4,245$3,194$2,376$1,751$1,453
26 years$5,297$3,990$2,962$2,173$1,578$1,297
27 years$5,047$3,755$2,751$1,989$1,422$1,158
28 years$4,814$3,538$2,557$1,822$1,283$1,035
29 years$4,598$3,338$2,380$1,671$1,159$926
30 years$4,397$3,152$2,216$1,533$1,047$829
31 years$4,209$2,980$2,066$1,408$947$742
32 years$4,033$2,819$1,928$1,294$856$665
33 years$3,868$2,670$1,800$1,190$775$596
34 years$3,713$2,531$1,682$1,095$702$534
35 years$3,568$2,400$1,573$1,008$636$479
36 years$3,431$2,278$1,471$928$576$430
37 years$3,301$2,164$1,377$855$522$385
38 years$3,179$2,056$1,289$788$473$346
39 years$3,063$1,955$1,208$727$429$310
40 years$2,953$1,860$1,132$671$389$279
41 years$2,849$1,771$1,062$619$353$250
42 years$2,750$1,687$996$571$320$225
43 years$2,656$1,607$935$527$291$202
44 years$2,566$1,532$877$487$264$181
45 years$2,481$1,461$824$449$240$163
46 years$2,400$1,393$774$415$218$146
47 years$2,322$1,330$727$384$198$132
48 years$2,248$1,269$683$354$179$118
49 years$2,177$1,212$642$328$163$106
50 years$2,109$1,158$604$303$148$96

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 54 starting with $2,160,000, adding $6,122 every year, while hoping to spend $33,316 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: 71/15/14 Blend
53$2,160,000$2,160,000$2,160,000$2,160,000
54$2,386,635$2,272,155$2,238,675$2,548,255
55$2,594,624$2,348,042$2,278,222$2,732,180
56$2,822,711$2,426,532$2,317,978$2,928,837
57$3,072,911$2,507,716$2,357,914$3,143,248
58$3,347,443$2,591,689$2,398,000$3,377,161
59$3,648,753$2,678,552$2,438,203$3,632,500
60$3,979,531$2,768,407$2,478,489$3,911,382
61$4,342,746$2,861,361$2,518,820$4,216,141
62$4,741,663$2,957,525$2,559,158$4,549,343
63$5,179,882$3,057,014$2,599,459$4,913,817
64$5,661,369$3,159,946$2,639,680$5,312,679
65$6,190,491$3,266,446$2,679,772$5,749,358
66$6,772,061$3,376,642$2,719,684$6,227,633
67$7,411,380$3,490,666$2,759,363$6,751,665
68$8,114,291$3,608,658$2,798,751$7,326,038
69$8,887,226$3,730,761$2,837,787$7,955,800
70$9,737,278$3,857,122$2,876,407$8,646,514
71$10,672,257$3,987,898$2,914,544$9,404,306
72$11,700,769$4,123,247$2,952,123$10,235,924
73$12,832,298$4,263,337$2,989,070$11,148,804
74$14,077,292$4,408,339$3,025,303$12,151,135
75$15,447,262$4,558,434$3,060,737$13,251,941
76$16,954,892$4,713,808$3,095,281$14,461,163
77$18,614,160$4,874,652$3,128,841$15,789,753
78$20,440,463$5,041,170$3,161,317$17,249,776
79$22,450,771$5,213,567$3,192,601$18,854,527
80$24,663,779$5,392,062$3,222,583$20,618,652
81$27,100,090$5,576,878$3,251,145$22,558,288
82$29,782,404$5,768,250$3,278,163$24,691,217
83$32,735,734$5,966,419$3,303,506$27,037,028
84$35,987,642$6,171,637$3,327,037$29,617,307
85$39,568,501$6,384,166$3,348,612$32,455,837
86$43,511,775$6,604,278$3,368,078$35,578,824
87$47,854,344$6,832,255$3,385,276$39,015,144
88$52,636,841$7,068,390$3,400,038$42,796,612
89$57,904,047$7,312,989$3,412,186$46,958,286
90$63,705,302$7,566,367$3,421,537$51,538,797
91$70,094,979$7,828,855$3,427,894$56,580,710
92$77,132,992$8,100,795$3,431,055$62,130,927
93$84,885,366$8,382,542$3,430,803$68,241,133
94$93,424,852$8,674,466$3,426,914$74,968,276
95$102,831,624$8,976,952$3,419,153$82,375,111
96$113,194,025$9,290,398$3,407,270$90,530,789
97$124,609,410$9,615,221$3,391,007$99,511,508
98$137,185,055$9,951,853$3,370,092$109,401,235
99$151,039,179$10,300,742$3,344,238$120,292,493
100$166,302,053$10,662,356$3,313,148$132,287,242