Can I retire at age 54 with 4,200,000?

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 $4,200,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%13.2%
1 years$346,832$343,743$340,729$337,787$334,914$330,455
2 years$171,699$168,501$165,402$162,397$159,483$154,998
3 years$113,329$110,117$107,026$104,050$101,182$96,810
4 years$84,150$80,948$77,888$74,962$72,164$67,939
5 years$66,647$63,464$60,444$57,578$54,858$50,792
6 years$54,982$51,823$48,848$46,046$43,407$39,505
7 years$46,653$43,521$40,593$37,857$35,302$31,565
8 years$40,409$37,306$34,426$31,757$29,286$25,715
9 years$35,556$32,481$29,651$27,050$24,663$21,255
10 years$31,675$28,631$25,850$23,317$21,014$17,767
11 years$28,502$25,488$22,758$20,293$18,073$14,983
12 years$25,860$22,877$20,197$17,800$15,662$12,727
13 years$23,626$20,674$18,045$15,714$13,657$10,873
14 years$21,712$18,792$16,214$13,950$11,972$9,334
15 years$20,056$17,167$14,639$12,441$10,541$8,044
16 years$18,608$15,750$13,272$11,139$9,316$6,957
17 years$17,331$14,505$12,077$10,008$8,260$6,033
18 years$16,198$13,404$11,025$9,020$7,345$5,245
19 years$15,185$12,422$10,093$8,150$6,547$4,570
20 years$14,274$11,543$9,263$7,381$5,847$3,988
21 years$13,452$10,752$8,520$6,699$5,233$3,486
22 years$12,705$10,037$7,852$6,091$4,690$3,051
23 years$12,024$9,387$7,250$5,547$4,210$2,673
24 years$11,401$8,795$6,705$5,059$3,784$2,345
25 years$10,828$8,254$6,210$4,621$3,405$2,059
26 years$10,301$7,757$5,760$4,225$3,067$1,809
27 years$9,813$7,301$5,348$3,867$2,766$1,590
28 years$9,361$6,879$4,972$3,543$2,495$1,399
29 years$8,941$6,490$4,627$3,249$2,253$1,231
30 years$8,549$6,129$4,310$2,982$2,036$1,084
31 years$8,184$5,794$4,018$2,739$1,841$955
32 years$7,842$5,482$3,749$2,517$1,665$841
33 years$7,522$5,192$3,500$2,314$1,507$741
34 years$7,221$4,921$3,270$2,129$1,364$654
35 years$6,937$4,667$3,058$1,960$1,236$576
36 years$6,671$4,430$2,860$1,805$1,120$508
37 years$6,419$4,207$2,677$1,663$1,015$449
38 years$6,181$3,998$2,507$1,533$920$396
39 years$5,956$3,802$2,349$1,414$834$349
40 years$5,742$3,617$2,202$1,304$757$308
41 years$5,540$3,443$2,064$1,203$687$272
42 years$5,347$3,279$1,937$1,110$623$240
43 years$5,164$3,125$1,817$1,025$565$212
44 years$4,990$2,978$1,706$946$513$187
45 years$4,824$2,840$1,602$874$466$165
46 years$4,666$2,709$1,504$807$423$146
47 years$4,515$2,586$1,413$746$384$129
48 years$4,371$2,468$1,328$689$349$114
49 years$4,233$2,357$1,248$637$317$101
50 years$4,101$2,252$1,174$589$288$89

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 54 starting with $4,200,000, adding $2,830 every year, while hoping to spend $32,464 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: 58/23/19 Blend
53$4,200,000$4,200,000$4,200,000$4,200,000
54$4,631,319$4,408,719$4,343,619$4,876,556
55$5,069,172$4,590,205$4,454,589$5,224,869
56$5,550,598$4,779,495$4,568,188$5,600,638
57$6,080,008$4,976,939$4,684,471$6,009,572
58$6,662,259$5,182,899$4,803,491$6,454,876
59$7,302,706$5,397,758$4,925,304$6,940,075
60$8,007,246$5,621,913$5,049,966$7,469,044
61$8,782,379$5,855,780$5,177,534$8,046,051
62$9,635,265$6,099,797$5,308,065$8,675,788
63$10,573,794$6,354,419$5,441,617$9,363,419
64$11,606,658$6,620,122$5,578,248$10,114,628
65$12,743,436$6,897,407$5,718,018$10,935,667
66$13,994,681$7,186,795$5,860,987$11,833,422
67$15,372,023$7,488,832$6,007,214$12,815,468
68$16,888,276$7,804,091$6,156,762$13,890,146
69$18,557,557$8,133,169$6,309,691$15,066,635
70$20,395,426$8,476,692$6,466,064$16,355,045
71$22,419,025$8,835,316$6,625,942$17,766,501
72$24,647,244$9,209,724$6,789,390$19,313,255
73$27,100,897$9,600,636$6,956,469$21,008,798
74$29,802,922$10,008,800$7,127,244$22,867,982
75$32,778,592$10,435,003$7,301,778$24,907,164
76$36,055,757$10,880,067$7,480,137$27,144,356
77$39,665,106$11,344,852$7,662,383$29,599,394
78$43,640,456$11,830,259$7,848,582$32,294,121
79$48,019,071$12,337,230$8,038,798$35,252,596
80$52,842,015$12,866,753$8,233,096$38,501,315
81$58,154,536$13,419,859$8,431,541$42,069,463
82$64,006,498$13,997,631$8,634,196$45,989,184
83$70,452,845$14,601,200$8,841,127$50,295,881
84$77,554,128$15,231,751$9,052,396$55,028,555
85$85,377,066$15,890,524$9,268,069$60,230,163
86$93,995,185$16,578,819$9,488,208$65,948,024
87$103,489,507$17,297,994$9,712,876$72,234,266
88$113,949,314$18,049,473$9,942,135$79,146,309
89$125,472,994$18,834,747$10,176,046$86,747,412
90$138,168,966$19,655,376$10,414,670$95,107,260
91$152,156,705$20,512,994$10,658,066$104,302,622
92$167,567,871$21,409,312$10,906,293$114,418,076
93$184,547,548$22,346,122$11,159,408$125,546,796
94$203,255,616$23,325,300$11,417,466$137,791,437
95$223,868,259$24,348,811$11,680,522$151,265,092
96$246,579,631$25,418,712$11,948,629$166,092,362
97$271,603,682$26,537,157$12,221,836$182,410,528
98$299,176,183$27,706,404$12,500,193$200,370,839
99$329,556,950$28,928,814$12,783,747$220,139,939
100$363,032,297$30,206,864$13,072,540$241,901,433