Can I retire at age 54 with 2,550,000?

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 $2,550,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.8%
1 years$210,577$208,701$206,871$205,085$203,341$197,704
2 years$104,246$102,304$100,423$98,598$96,829$91,192
3 years$68,807$66,857$64,980$63,173$61,432$55,971
4 years$51,091$49,147$47,289$45,513$43,814$38,571
5 years$40,464$38,532$36,698$34,958$33,307$28,297
6 years$33,382$31,464$29,658$27,956$26,354$21,582
7 years$28,325$26,424$24,646$22,984$21,433$16,898
8 years$24,534$22,650$20,901$19,281$17,781$13,481
9 years$21,587$19,721$18,002$16,423$14,974$10,906
10 years$19,231$17,383$15,695$14,157$12,759$8,916
11 years$17,305$15,475$13,818$12,321$10,973$7,350
12 years$15,701$13,889$12,263$10,807$9,509$6,098
13 years$14,344$12,552$10,956$9,541$8,292$5,087
14 years$13,183$11,409$9,844$8,469$7,269$4,261
15 years$12,177$10,423$8,888$7,553$6,400$3,582
16 years$11,297$9,563$8,058$6,763$5,656$3,020
17 years$10,522$8,807$7,332$6,077$5,015$2,552
18 years$9,834$8,138$6,694$5,476$4,459$2,161
19 years$9,219$7,542$6,128$4,948$3,975$1,833
20 years$8,667$7,009$5,624$4,482$3,550$1,557
21 years$8,167$6,528$5,173$4,067$3,177$1,324
22 years$7,714$6,094$4,767$3,698$2,848$1,127
23 years$7,300$5,699$4,402$3,368$2,556$961
24 years$6,922$5,340$4,071$3,072$2,298$819
25 years$6,574$5,011$3,771$2,805$2,068$699
26 years$6,254$4,710$3,497$2,565$1,862$596
27 years$5,958$4,433$3,247$2,348$1,679$509
28 years$5,683$4,177$3,019$2,151$1,515$435
29 years$5,428$3,940$2,809$1,973$1,368$372
30 years$5,191$3,721$2,617$1,810$1,236$318
31 years$4,969$3,518$2,439$1,663$1,118$272
32 years$4,761$3,328$2,276$1,528$1,011$232
33 years$4,567$3,152$2,125$1,405$915$199
34 years$4,384$2,988$1,986$1,293$828$170
35 years$4,212$2,834$1,856$1,190$750$145
36 years$4,050$2,690$1,737$1,096$680$124
37 years$3,897$2,554$1,625$1,010$616$106
38 years$3,753$2,428$1,522$931$559$91
39 years$3,616$2,308$1,426$858$507$78
40 years$3,486$2,196$1,337$792$459$67
41 years$3,363$2,091$1,253$730$417$57
42 years$3,247$1,991$1,176$674$378$49
43 years$3,135$1,897$1,103$622$343$42
44 years$3,030$1,808$1,036$575$312$36
45 years$2,929$1,724$972$531$283$31
46 years$2,833$1,645$913$490$257$26
47 years$2,741$1,570$858$453$233$22
48 years$2,654$1,499$806$418$212$19
49 years$2,570$1,431$758$387$192$16
50 years$2,490$1,367$713$357$175$14

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 54 starting with $2,550,000, adding $2,630 every year, while hoping to spend $33,489 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: 67/9/24 Blend
53$2,550,000$2,550,000$2,550,000$2,550,000
54$2,812,813$2,677,663$2,638,138$2,983,755
55$3,064,088$2,773,236$2,690,883$3,194,485
56$3,339,870$2,872,370$2,744,274$3,420,799
57$3,642,625$2,975,204$2,798,295$3,667,537
58$3,975,066$3,081,883$2,852,931$3,936,711
59$4,340,184$3,192,557$2,908,166$4,230,542
60$4,741,274$3,307,383$2,963,980$4,551,470
61$5,181,965$3,426,525$3,020,354$4,902,186
62$5,666,253$3,550,154$3,077,264$5,285,653
63$6,198,545$3,678,445$3,134,687$5,705,133
64$6,783,692$3,811,584$3,192,594$6,164,220
65$7,427,040$3,949,763$3,250,957$6,666,871
66$8,134,479$4,093,183$3,309,746$7,217,447
67$8,912,499$4,242,051$3,368,924$7,820,751
68$9,768,247$4,396,585$3,428,457$8,482,072
69$10,709,603$4,557,012$3,488,304$9,207,238
70$11,745,243$4,723,567$3,548,424$10,002,670
71$12,884,732$4,896,496$3,608,770$10,875,439
72$14,138,605$5,076,054$3,669,294$11,833,337
73$15,518,472$5,262,510$3,729,945$12,884,949
74$17,037,123$5,456,140$3,790,665$14,039,730
75$18,708,654$5,657,235$3,851,396$15,308,100
76$20,548,594$5,866,096$3,912,075$16,701,539
77$22,574,054$6,083,039$3,972,634$18,232,694
78$24,803,891$6,308,392$4,033,000$19,915,501
79$27,258,881$6,542,496$4,093,099$21,765,311
80$29,961,917$6,785,708$4,152,848$23,799,044
81$32,938,226$7,038,401$4,212,161$26,035,337
82$36,215,604$7,300,962$4,270,948$28,494,730
83$39,824,682$7,573,795$4,329,111$31,199,850
84$43,799,211$7,857,322$4,386,547$34,175,634
85$48,176,382$8,151,983$4,443,149$37,449,557
86$52,997,179$8,458,237$4,498,800$41,051,891
87$58,306,762$8,776,561$4,553,381$45,015,997
88$64,154,895$9,107,455$4,606,762$49,378,632
89$70,596,413$9,451,439$4,658,807$54,180,300
90$77,691,745$9,809,057$4,709,375$59,465,633
91$85,507,476$10,180,875$4,758,313$65,283,810
92$94,116,985$10,567,484$4,805,462$71,689,026
93$103,601,127$10,969,500$4,850,655$78,740,998
94$114,049,005$11,387,568$4,893,714$86,505,529
95$125,558,803$11,822,359$4,934,454$95,055,131
96$138,238,721$12,274,574$4,972,677$104,469,709
97$152,207,987$12,744,945$5,008,179$114,837,314
98$167,597,989$13,234,234$5,040,740$126,254,972
99$184,553,511$13,743,240$5,070,133$138,829,603
100$203,234,104$14,272,793$5,096,117$152,679,027