Can I retire at age 54 with 546,000?

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 $546,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%13.5%
1 years$45,088$44,687$44,295$43,912$43,539$42,906
2 years$22,321$21,905$21,502$21,112$20,733$20,096
3 years$14,733$14,315$13,913$13,526$13,154$12,534
4 years$10,939$10,523$10,125$9,745$9,381$8,783
5 years$8,664$8,250$7,858$7,485$7,132$6,556
6 years$7,148$6,737$6,350$5,986$5,643$5,091
7 years$6,065$5,658$5,277$4,921$4,589$4,061
8 years$5,253$4,850$4,475$4,128$3,807$3,302
9 years$4,622$4,223$3,855$3,516$3,206$2,725
10 years$4,118$3,722$3,361$3,031$2,732$2,273
11 years$3,705$3,313$2,959$2,638$2,349$1,914
12 years$3,362$2,974$2,626$2,314$2,036$1,622
13 years$3,071$2,688$2,346$2,043$1,775$1,383
14 years$2,823$2,443$2,108$1,813$1,556$1,185
15 years$2,607$2,232$1,903$1,617$1,370$1,019
16 years$2,419$2,048$1,725$1,448$1,211$880
17 years$2,253$1,886$1,570$1,301$1,074$761
18 years$2,106$1,742$1,433$1,173$955$660
19 years$1,974$1,615$1,312$1,059$851$574
20 years$1,856$1,501$1,204$960$760$500
21 years$1,749$1,398$1,108$871$680$436
22 years$1,652$1,305$1,021$792$610$381
23 years$1,563$1,220$943$721$547$333
24 years$1,482$1,143$872$658$492$291
25 years$1,408$1,073$807$601$443$255
26 years$1,339$1,008$749$549$399$224
27 years$1,276$949$695$503$360$196
28 years$1,217$894$646$461$324$172
29 years$1,162$844$602$422$293$151
30 years$1,111$797$560$388$265$133
31 years$1,064$753$522$356$239$117
32 years$1,019$713$487$327$216$102
33 years$978$675$455$301$196$90
34 years$939$640$425$277$177$79
35 years$902$607$397$255$161$70
36 years$867$576$372$235$146$61
37 years$834$547$348$216$132$54
38 years$803$520$326$199$120$47
39 years$774$494$305$184$108$42
40 years$746$470$286$170$98$37
41 years$720$448$268$156$89$32
42 years$695$426$252$144$81$29
43 years$671$406$236$133$73$25
44 years$649$387$222$123$67$22
45 years$627$369$208$114$61$19
46 years$607$352$196$105$55$17
47 years$587$336$184$97$50$15
48 years$568$321$173$90$45$13
49 years$550$306$162$83$41$12
50 years$533$293$153$77$37$10

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 54 starting with $546,000, adding $2,523 every year, while hoping to spend $28,484 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: 53/36/11 Blend
53$546,000$546,000$546,000$546,000
54$604,294$575,356$566,893$634,473
55$635,626$573,242$555,578$653,168
56$669,198$570,070$542,928$670,212
57$705,210$565,757$528,870$688,093
58$743,880$560,217$513,325$706,896
59$785,446$553,358$496,212$726,716
60$830,171$545,082$477,445$747,661
61$878,343$535,286$456,934$769,849
62$930,279$523,860$434,586$793,414
63$986,326$510,688$410,303$818,503
64$1,046,867$495,647$383,984$845,282
65$1,112,320$478,607$355,520$873,936
66$1,183,148$459,430$324,802$904,667
67$1,259,858$437,970$291,711$937,706
68$1,343,007$414,074$256,127$973,305
69$1,433,209$387,579$217,922$1,011,747
70$1,531,137$358,311$176,964$1,053,345
71$1,637,534$326,089$133,113$1,098,448
72$1,753,215$290,721$86,225$1,147,444
73$1,879,079$252,001$36,149$1,200,763
74$2,016,112$209,716$0$1,258,882
75$2,165,401$163,639$0$1,324,362
76$2,328,143$113,528$0$1,400,421
77$2,505,653$59,131$0$1,483,486
78$2,699,381$179$0$1,574,299
79$2,910,921$0$0$1,673,688
80$3,142,028$0$0$1,807,761
81$3,394,635$0$0$1,954,437
82$3,670,870$0$0$2,114,885
83$3,973,076$0$0$2,290,474
84$4,303,831$0$0$2,482,709
85$4,665,977$0$0$2,693,247
86$5,062,640$0$0$2,923,916
87$5,497,267$0$0$3,176,725
88$5,973,650$0$0$3,453,891
89$6,495,968$0$0$3,757,850
90$7,068,821$0$0$4,091,291
91$7,697,279$0$0$4,457,173
92$8,386,924$0$0$4,858,754
93$9,143,905$0$0$5,299,626
94$9,974,996$0$0$5,783,742
95$10,887,659$0$0$6,315,461
96$11,890,112$0$0$6,899,581
97$12,991,410$0$0$7,541,389
98$14,201,529$0$0$8,246,710
99$15,531,458$0$0$9,021,961
100$16,993,302$0$0$9,874,212