Can I retire at age 54 with 503,000?

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 $503,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.3%
1 years$41,537$41,167$40,806$40,454$40,110$39,891
2 years$20,563$20,180$19,809$19,449$19,100$18,879
3 years$13,572$13,188$12,818$12,461$12,118$11,901
4 years$10,078$9,694$9,328$8,978$8,643$8,433
5 years$7,982$7,601$7,239$6,896$6,570$6,367
6 years$6,585$6,206$5,850$5,514$5,199$5,003
7 years$5,587$5,212$4,861$4,534$4,228$4,040
8 years$4,839$4,468$4,123$3,803$3,507$3,327
9 years$4,258$3,890$3,551$3,240$2,954$2,781
10 years$3,793$3,429$3,096$2,793$2,517$2,351
11 years$3,413$3,053$2,726$2,430$2,164$2,006
12 years$3,097$2,740$2,419$2,132$1,876$1,725
13 years$2,829$2,476$2,161$1,882$1,636$1,492
14 years$2,600$2,251$1,942$1,671$1,434$1,297
15 years$2,402$2,056$1,753$1,490$1,262$1,132
16 years$2,228$1,886$1,589$1,334$1,116$992
17 years$2,076$1,737$1,446$1,199$989$872
18 years$1,940$1,605$1,320$1,080$880$768
19 years$1,819$1,488$1,209$976$784$678
20 years$1,710$1,382$1,109$884$700$600
21 years$1,611$1,288$1,020$802$627$532
22 years$1,522$1,202$940$729$562$472
23 years$1,440$1,124$868$664$504$420
24 years$1,365$1,053$803$606$453$374
25 years$1,297$989$744$553$408$333
26 years$1,234$929$690$506$367$297
27 years$1,175$874$641$463$331$265
28 years$1,121$824$595$424$299$237
29 years$1,071$777$554$389$270$212
30 years$1,024$734$516$357$244$189
31 years$980$694$481$328$220$169
32 years$939$657$449$301$199$152
33 years$901$622$419$277$180$136
34 years$865$589$392$255$163$122
35 years$831$559$366$235$148$109
36 years$799$531$343$216$134$98
37 years$769$504$321$199$122$87
38 years$740$479$300$184$110$78
39 years$713$455$281$169$100$70
40 years$688$433$264$156$91$63
41 years$663$412$247$144$82$57
42 years$640$393$232$133$75$51
43 years$618$374$218$123$68$46
44 years$598$357$204$113$61$41
45 years$578$340$192$105$56$37
46 years$559$324$180$97$51$33
47 years$541$310$169$89$46$30
48 years$523$296$159$83$42$27
49 years$507$282$149$76$38$24
50 years$491$270$141$71$34$21

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 54 starting with $503,000, adding $4,414 every year, while hoping to spend $51,279 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: 56/29/15 Blend
53$503,000$503,000$503,000$503,000
54$558,859$532,200$524,404$587,732
55$561,302$503,717$487,411$579,353
56$562,276$472,120$447,460$564,280
57$561,576$437,202$404,398$546,686
58$558,976$398,745$358,065$526,339
59$554,225$356,517$308,293$502,989
60$547,044$310,273$254,908$476,362
61$537,123$259,757$197,728$446,161
62$524,120$204,696$136,563$412,062
63$507,655$144,801$71,213$373,713
64$487,308$79,769$1,471$330,730
65$462,614$9,278$0$282,694
66$433,058$0$0$240,826
67$398,069$0$0$215,347
68$357,018$0$0$189,059
69$309,208$0$0$158,570
70$253,868$0$0$123,402
71$190,146$0$0$83,031
72$117,102$0$0$36,873
73$33,696$0$0$0
74$0$0$0$0
75$0$0$0$0
76$0$0$0$0
77$0$0$0$0
78$0$0$0$0
79$0$0$0$0
80$0$0$0$0
81$0$0$0$0
82$0$0$0$0
83$0$0$0$0
84$0$0$0$0
85$0$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