Can I retire at age 54 with 542,000?

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 $542,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%17.3%
1 years$44,758$44,359$43,970$43,591$43,220$41,937
2 years$22,157$21,745$21,345$20,957$20,581$19,299
3 years$14,625$14,210$13,811$13,427$13,057$11,817
4 years$10,859$10,446$10,051$9,674$9,313$8,123
5 years$8,601$8,190$7,800$7,430$7,079$5,943
6 years$7,095$6,688$6,304$5,942$5,602$4,521
7 years$6,020$5,616$5,238$4,885$4,556$3,530
8 years$5,215$4,814$4,443$4,098$3,779$2,808
9 years$4,588$4,192$3,826$3,491$3,183$2,264
10 years$4,088$3,695$3,336$3,009$2,712$1,845
11 years$3,678$3,289$2,937$2,619$2,332$1,516
12 years$3,337$2,952$2,606$2,297$2,021$1,254
13 years$3,049$2,668$2,329$2,028$1,762$1,043
14 years$2,802$2,425$2,092$1,800$1,545$870
15 years$2,588$2,215$1,889$1,605$1,360$729
16 years$2,401$2,033$1,713$1,437$1,202$612
17 years$2,237$1,872$1,559$1,292$1,066$516
18 years$2,090$1,730$1,423$1,164$948$435
19 years$1,960$1,603$1,302$1,052$845$368
20 years$1,842$1,490$1,195$953$755$311
21 years$1,736$1,388$1,099$864$675$264
22 years$1,640$1,295$1,013$786$605$223
23 years$1,552$1,211$936$716$543$190
24 years$1,471$1,135$865$653$488$161
25 years$1,397$1,065$801$596$439$137
26 years$1,329$1,001$743$545$396$116
27 years$1,266$942$690$499$357$99
28 years$1,208$888$642$457$322$84
29 years$1,154$837$597$419$291$72
30 years$1,103$791$556$385$263$61
31 years$1,056$748$519$353$238$52
32 years$1,012$707$484$325$215$44
33 years$971$670$452$299$194$38
34 years$932$635$422$275$176$32
35 years$895$602$395$253$159$27
36 years$861$572$369$233$144$23
37 years$828$543$345$215$131$20
38 years$798$516$324$198$119$17
39 years$769$491$303$182$108$14
40 years$741$467$284$168$98$12
41 years$715$444$266$155$89$10
42 years$690$423$250$143$80$9
43 years$666$403$234$132$73$8
44 years$644$384$220$122$66$6
45 years$623$367$207$113$60$6
46 years$602$350$194$104$55$5
47 years$583$334$182$96$50$4
48 years$564$319$171$89$45$3
49 years$546$304$161$82$41$3
50 years$529$291$151$76$37$2

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 54 starting with $542,000, adding $5,697 every year, while hoping to spend $50,282 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$542,000$542,000$542,000$542,000
54$603,160$574,434$566,033$634,808
55$611,183$549,082$531,496$631,597
56$618,339$520,802$494,116$622,137
57$624,486$489,398$453,746$610,695
58$629,468$454,663$410,230$597,091
59$633,107$416,375$363,407$581,127
60$635,211$374,304$313,107$562,591
61$635,561$328,203$259,155$541,248
62$633,916$277,813$201,365$516,848
63$630,010$222,861$139,545$489,114
64$623,546$163,056$73,495$457,749
65$614,195$98,093$3,004$422,428
66$601,592$27,648$0$382,796
67$585,333$0$0$353,110
68$564,970$0$0$332,215
69$540,008$0$0$315,350
70$509,899$0$0$295,167
71$474,035$0$0$271,276
72$431,745$0$0$243,247
73$382,286$0$0$210,604
74$324,837$0$0$172,823
75$258,490$0$0$129,320
76$182,243$0$0$79,455
77$94,986$0$0$22,518
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