Can I retire at age 54 with 8,200,000?

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 $8,200,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.3%
1 years$677,148$671,117$665,232$659,488$653,880$642,254
2 years$335,222$328,979$322,928$317,062$311,371$299,699
3 years$221,261$214,991$208,956$203,144$197,547$186,190
4 years$164,292$158,041$152,066$146,354$140,892$129,939
5 years$130,120$123,906$118,010$112,414$107,104$96,586
6 years$107,345$101,179$95,369$89,898$84,748$74,677
7 years$91,085$84,970$79,252$73,910$68,922$59,302
8 years$78,894$72,835$67,212$62,002$57,178$48,005
9 years$69,418$63,416$57,890$52,812$48,152$39,421
10 years$61,842$55,898$50,470$45,524$41,028$32,731
11 years$55,647$49,763$44,433$39,620$35,285$27,414
12 years$50,488$44,664$39,433$34,752$30,578$23,121
13 years$46,126$40,363$35,231$30,681$26,664$19,611
14 years$42,391$36,689$31,655$27,235$23,374$16,711
15 years$39,156$33,516$28,580$24,289$20,580$14,295
16 years$36,329$30,751$25,912$21,748$18,189$12,267
17 years$33,837$28,320$23,579$19,540$16,127$10,556
18 years$31,624$26,169$21,525$17,610$14,340$9,105
19 years$29,647$24,253$19,705$15,912$12,781$7,868
20 years$27,869$22,537$18,084$14,411$11,416$6,811
21 years$26,263$20,993$16,634$13,079$10,216$5,904
22 years$24,805$19,596$15,331$11,892$9,158$5,124
23 years$23,475$18,328$14,155$10,830$8,220$4,452
24 years$22,259$17,172$13,091$9,878$7,389$3,871
25 years$21,141$16,115$12,125$9,021$6,649$3,369
26 years$20,111$15,145$11,245$8,248$5,989$2,934
27 years$19,159$14,254$10,442$7,550$5,400$2,557
28 years$18,276$13,431$9,707$6,917$4,872$2,229
29 years$17,456$12,671$9,034$6,343$4,399$1,944
30 years$16,692$11,966$8,414$5,822$3,975$1,697
31 years$15,978$11,312$7,845$5,347$3,594$1,481
32 years$15,311$10,703$7,319$4,914$3,251$1,293
33 years$14,685$10,136$6,834$4,519$2,942$1,129
34 years$14,097$9,607$6,385$4,157$2,664$987
35 years$13,544$9,112$5,970$3,827$2,413$862
36 years$13,023$8,649$5,585$3,525$2,186$753
37 years$12,532$8,214$5,227$3,248$1,981$658
38 years$12,067$7,806$4,895$2,993$1,796$575
39 years$11,627$7,423$4,586$2,760$1,629$503
40 years$11,211$7,062$4,298$2,546$1,477$440
41 years$10,815$6,723$4,031$2,349$1,340$385
42 years$10,440$6,403$3,781$2,168$1,216$336
43 years$10,083$6,100$3,548$2,001$1,104$294
44 years$9,743$5,815$3,330$1,848$1,002$257
45 years$9,419$5,545$3,127$1,706$910$225
46 years$9,110$5,290$2,937$1,576$826$197
47 years$8,815$5,048$2,759$1,456$750$172
48 years$8,533$4,819$2,593$1,346$681$150
49 years$8,264$4,602$2,437$1,244$619$132
50 years$8,006$4,396$2,291$1,149$562$115

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 54 starting with $8,200,000, adding $3,737 every year, while hoping to spend $34,800 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: 45/31/24 Blend
53$8,200,000$8,200,000$8,200,000$8,200,000
54$9,040,255$8,605,655$8,478,555$9,384,289
55$9,925,334$8,990,305$8,725,559$10,012,378
56$10,899,525$9,392,637$8,979,672$10,689,424
57$11,971,880$9,813,479$9,241,095$11,422,985
58$13,152,374$10,253,702$9,510,034$12,218,342
59$14,451,999$10,714,216$9,786,703$13,081,294
60$15,882,865$11,195,975$10,071,320$14,018,211
61$17,458,317$11,699,978$10,364,109$15,036,092
62$19,193,061$12,227,272$10,665,302$16,142,627
63$21,103,299$12,778,955$10,975,136$17,346,268
64$23,206,887$13,356,175$11,293,854$18,656,301
65$25,523,499$13,960,137$11,621,708$20,082,939
66$28,074,815$14,592,103$11,958,954$21,637,406
67$30,884,724$15,253,394$12,305,857$23,332,045
68$33,979,553$15,945,397$12,662,690$25,180,428
69$37,388,308$16,669,562$13,029,731$27,197,482
70$41,142,955$17,427,411$13,407,267$29,399,626
71$45,278,720$18,220,537$13,795,593$31,804,917
72$49,834,416$19,050,610$14,195,013$34,433,223
73$54,852,818$19,919,381$14,605,837$37,306,401
74$60,381,058$20,828,684$15,028,385$40,448,501
75$66,471,076$21,780,440$15,462,986$43,885,986
76$73,180,107$22,776,663$15,909,978$47,647,979
77$80,571,223$23,819,463$16,369,707$51,766,527
78$88,713,924$24,911,054$16,842,529$56,276,905
79$97,684,801$26,053,752$17,328,810$61,217,939
80$107,568,252$27,249,987$17,828,926$66,632,365
81$118,457,283$28,502,306$18,343,264$72,567,228
82$130,454,382$29,813,375$18,872,220$79,074,319
83$143,672,491$31,185,992$19,416,201$86,210,656
84$158,236,067$32,623,088$19,975,627$94,039,014
85$174,282,262$34,127,735$20,550,925$102,628,514
86$191,962,210$35,703,152$21,142,539$112,055,258
87$211,442,463$37,352,714$21,750,922$122,403,051
88$232,906,555$39,079,958$22,376,539$133,764,172
89$256,556,739$40,888,591$23,019,868$146,240,243
90$282,615,893$42,782,499$23,681,400$159,943,176
91$311,329,628$44,765,755$24,361,641$174,996,218
92$342,968,602$46,842,629$25,061,107$191,535,105
93$377,831,076$49,017,594$25,780,331$209,709,334
94$416,245,733$51,295,343$26,519,859$229,683,558
95$458,574,775$53,680,792$27,280,252$251,639,132
96$505,217,347$56,179,096$28,062,085$275,775,811
97$556,613,301$58,795,656$28,865,950$302,313,622
98$613,247,352$61,536,138$29,692,453$331,494,927
99$675,653,649$64,406,477$30,542,218$363,586,698
100$744,420,824$67,412,897$31,415,885$398,883,018