Can I retire at age 54 with 456,000?

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 $456,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.8%
1 years$37,656$37,321$36,993$36,674$36,362$35,938
2 years$18,642$18,294$17,958$17,632$17,315$16,888
3 years$12,304$11,956$11,620$11,297$10,986$10,569
4 years$9,136$8,789$8,456$8,139$7,835$7,432
5 years$7,236$6,890$6,562$6,251$5,956$5,568
6 years$5,969$5,627$5,303$4,999$4,713$4,340
7 years$5,065$4,725$4,407$4,110$3,833$3,475
8 years$4,387$4,050$3,738$3,448$3,180$2,838
9 years$3,860$3,527$3,219$2,937$2,678$2,351
10 years$3,439$3,108$2,807$2,532$2,282$1,970
11 years$3,094$2,767$2,471$2,203$1,962$1,666
12 years$2,808$2,484$2,193$1,933$1,700$1,418
13 years$2,565$2,245$1,959$1,706$1,483$1,215
14 years$2,357$2,040$1,760$1,515$1,300$1,046
15 years$2,177$1,864$1,589$1,351$1,144$904
16 years$2,020$1,710$1,441$1,209$1,011$784
17 years$1,882$1,575$1,311$1,087$897$682
18 years$1,759$1,455$1,197$979$797$594
19 years$1,649$1,349$1,096$885$711$519
20 years$1,550$1,253$1,006$801$635$454
21 years$1,460$1,167$925$727$568$398
22 years$1,379$1,090$853$661$509$350
23 years$1,305$1,019$787$602$457$307
24 years$1,238$955$728$549$411$270
25 years$1,176$896$674$502$370$238
26 years$1,118$842$625$459$333$210
27 years$1,065$793$581$420$300$185
28 years$1,016$747$540$385$271$163
29 years$971$705$502$353$245$144
30 years$928$665$468$324$221$127
31 years$889$629$436$297$200$113
32 years$851$595$407$273$181$100
33 years$817$564$380$251$164$88
34 years$784$534$355$231$148$78
35 years$753$507$332$213$134$69
36 years$724$481$311$196$122$61
37 years$697$457$291$181$110$54
38 years$671$434$272$166$100$48
39 years$647$413$255$153$91$42
40 years$623$393$239$142$82$37
41 years$601$374$224$131$75$33
42 years$581$356$210$121$68$29
43 years$561$339$197$111$61$26
44 years$542$323$185$103$56$23
45 years$524$308$174$95$51$20
46 years$507$294$163$88$46$18
47 years$490$281$153$81$42$16
48 years$475$268$144$75$38$14
49 years$460$256$136$69$34$13
50 years$445$244$127$64$31$11

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 54 starting with $456,000, adding $3,151 every year, while hoping to spend $38,283 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: 57/34/9 Blend
53$456,000$456,000$456,000$456,000
54$505,762$481,594$474,526$533,340
55$516,617$464,460$449,690$535,160
56$527,296$445,202$422,739$532,592
57$537,741$423,678$393,561$528,865
58$547,886$399,733$362,041$523,872
59$557,658$373,207$328,056$517,498
60$566,973$343,929$291,481$509,618
61$575,741$311,718$252,182$500,098
62$583,857$276,383$210,021$488,792
63$591,208$237,723$164,853$475,543
64$597,663$195,523$116,528$460,180
65$603,081$149,560$64,888$442,519
66$607,301$99,595$9,768$422,359
67$610,148$45,377$0$399,483
68$611,423$0$0$378,368
69$610,908$0$0$360,353
70$608,360$0$0$358,016
71$603,508$0$0$354,209
72$596,055$0$0$348,743
73$585,667$0$0$341,410
74$571,977$0$0$331,977
75$554,578$0$0$320,188
76$533,019$0$0$305,758
77$506,799$0$0$288,374
78$475,367$0$0$267,686
79$438,110$0$0$243,309
80$394,351$0$0$214,819
81$343,344$0$0$181,743
82$284,260$0$0$143,561
83$216,185$0$0$99,698
84$138,108$0$0$49,518
85$48,914$0$0$0
86$0$0$0$0
87$0$0$0$0
88$0$0$0$0
89$0$0$0$0
90$0$0$0$0
91$0$0$0$0
92$0$0$0$0
93$0$0$0$0
94$0$0$0$0
95$0$0$0$0
96$0$0$0$0
97$0$0$0$0
98$0$0$0$0
99$0$0$0$0
100$0$0$0$0