Can I retire at age 54 with 536,000?

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 $536,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.3%
1 years$44,262$43,868$43,483$43,108$42,741$41,810
2 years$21,912$21,504$21,108$20,725$20,353$19,419
3 years$14,463$14,053$13,659$13,279$12,913$12,006
4 years$10,739$10,331$9,940$9,567$9,210$8,337
5 years$8,505$8,099$7,714$7,348$7,001$6,164
6 years$7,017$6,614$6,234$5,876$5,540$4,740
7 years$5,954$5,554$5,180$4,831$4,505$3,743
8 years$5,157$4,761$4,393$4,053$3,737$3,013
9 years$4,538$4,145$3,784$3,452$3,147$2,459
10 years$4,042$3,654$3,299$2,976$2,682$2,029
11 years$3,637$3,253$2,904$2,590$2,306$1,689
12 years$3,300$2,920$2,578$2,272$1,999$1,415
13 years$3,015$2,638$2,303$2,005$1,743$1,192
14 years$2,771$2,398$2,069$1,780$1,528$1,009
15 years$2,559$2,191$1,868$1,588$1,345$857
16 years$2,375$2,010$1,694$1,422$1,189$731
17 years$2,212$1,851$1,541$1,277$1,054$624
18 years$2,067$1,711$1,407$1,151$937$534
19 years$1,938$1,585$1,288$1,040$835$458
20 years$1,822$1,473$1,182$942$746$394
21 years$1,717$1,372$1,087$855$668$339
22 years$1,621$1,281$1,002$777$599$292
23 years$1,534$1,198$925$708$537$252
24 years$1,455$1,122$856$646$483$217
25 years$1,382$1,053$793$590$435$187
26 years$1,315$990$735$539$391$162
27 years$1,252$932$683$494$353$140
28 years$1,195$878$635$452$318$121
29 years$1,141$828$590$415$288$105
30 years$1,091$782$550$381$260$91
31 years$1,044$739$513$349$235$78
32 years$1,001$700$478$321$212$68
33 years$960$663$447$295$192$59
34 years$921$628$417$272$174$51
35 years$885$596$390$250$158$44
36 years$851$565$365$230$143$38
37 years$819$537$342$212$130$33
38 years$789$510$320$196$117$29
39 years$760$485$300$180$106$25
40 years$733$462$281$166$97$22
41 years$707$439$263$154$88$19
42 years$682$419$247$142$79$16
43 years$659$399$232$131$72$14
44 years$637$380$218$121$65$12
45 years$616$362$204$112$59$11
46 years$595$346$192$103$54$9
47 years$576$330$180$95$49$8
48 years$558$315$169$88$45$7
49 years$540$301$159$81$40$6
50 years$523$287$150$75$37$5

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 54 starting with $536,000, adding $2,863 every year, while hoping to spend $38,178 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: 77/12/11 Blend
53$536,000$536,000$536,000$536,000
54$593,625$565,217$556,909$637,916
55$613,554$552,292$534,945$654,542
56$634,236$537,453$510,965$667,610
57$655,707$520,568$484,861$680,852
58$678,007$501,494$456,522$694,272
59$701,178$480,081$425,829$707,872
60$725,263$456,170$392,660$721,656
61$750,311$429,593$356,885$735,629
62$776,372$400,173$318,370$749,797
63$803,502$367,721$276,975$764,167
64$831,759$332,039$232,554$778,747
65$861,207$292,918$184,953$793,548
66$891,914$250,134$134,012$808,580
67$923,953$203,455$79,566$823,860
68$957,403$152,631$21,438$839,401
69$992,350$97,402$0$855,225
70$1,028,887$37,492$0$876,117
71$1,067,113$0$0$900,333
72$1,107,136$0$0$929,026
73$1,149,074$0$0$964,283
74$1,193,054$0$0$1,001,263
75$1,239,212$0$0$1,040,081
76$1,287,699$0$0$1,080,864
77$1,338,678$0$0$1,123,750
78$1,392,326$0$0$1,168,888
79$1,448,834$0$0$1,216,442
80$1,508,412$0$0$1,266,588
81$1,571,288$0$0$1,319,521
82$1,637,713$0$0$1,375,451
83$1,707,956$0$0$1,434,607
84$1,782,315$0$0$1,497,242
85$1,861,113$0$0$1,563,629
86$1,944,705$0$0$1,634,068
87$2,033,475$0$0$1,708,887
88$2,127,849$0$0$1,788,444
89$2,228,287$0$0$1,873,131
90$2,335,298$0$0$1,963,377
91$2,449,435$0$0$2,059,653
92$2,571,306$0$0$2,162,473
93$2,701,576$0$0$2,272,402
94$2,840,976$0$0$2,390,059
95$2,990,306$0$0$2,516,122
96$3,150,444$0$0$2,651,335
97$3,322,351$0$0$2,796,514
98$3,507,086$0$0$2,952,556
99$3,705,809$0$0$3,120,445
100$3,919,793$0$0$3,301,260