Can I retire at age 54 with 999,000?

Use the below retirement simulation to view the chances of a successful retirement.
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 $999,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.8%
1 years$82,496$81,762$81,045$80,345$79,662$77,767
2 years$40,840$40,079$39,342$38,627$37,934$36,037
3 years$26,956$26,192$25,457$24,749$24,067$22,226
4 years$20,016$19,254$18,526$17,830$17,165$15,394
5 years$15,852$15,095$14,377$13,695$13,048$11,353
6 years$13,078$12,327$11,619$10,952$10,325$8,706
7 years$11,097$10,352$9,655$9,004$8,397$6,856
8 years$9,612$8,873$8,188$7,554$6,966$5,501
9 years$8,457$7,726$7,053$6,434$5,866$4,477
10 years$7,534$6,810$6,149$5,546$4,998$3,683
11 years$6,779$6,063$5,413$4,827$4,299$3,056
12 years$6,151$5,441$4,804$4,234$3,725$2,552
13 years$5,620$4,917$4,292$3,738$3,248$2,143
14 years$5,164$4,470$3,857$3,318$2,848$1,808
15 years$4,770$4,083$3,482$2,959$2,507$1,530
16 years$4,426$3,746$3,157$2,650$2,216$1,300
17 years$4,122$3,450$2,873$2,381$1,965$1,106
18 years$3,853$3,188$2,622$2,145$1,747$944
19 years$3,612$2,955$2,401$1,939$1,557$806
20 years$3,395$2,746$2,203$1,756$1,391$690
21 years$3,200$2,558$2,026$1,593$1,245$592
22 years$3,022$2,387$1,868$1,449$1,116$508
23 years$2,860$2,233$1,725$1,319$1,001$436
24 years$2,712$2,092$1,595$1,203$900$375
25 years$2,576$1,963$1,477$1,099$810$322
26 years$2,450$1,845$1,370$1,005$730$277
27 years$2,334$1,736$1,272$920$658$239
28 years$2,227$1,636$1,183$843$594$206
29 years$2,127$1,544$1,101$773$536$177
30 years$2,034$1,458$1,025$709$484$153
31 years$1,947$1,378$956$651$438$132
32 years$1,865$1,304$892$599$396$113
33 years$1,789$1,235$833$550$358$98
34 years$1,717$1,170$778$507$325$84
35 years$1,650$1,110$727$466$294$73
36 years$1,587$1,054$680$429$266$63
37 years$1,527$1,001$637$396$241$54
38 years$1,470$951$596$365$219$47
39 years$1,417$904$559$336$198$40
40 years$1,366$860$524$310$180$35
41 years$1,318$819$491$286$163$30
42 years$1,272$780$461$264$148$26
43 years$1,228$743$432$244$134$22
44 years$1,187$708$406$225$122$19
45 years$1,147$676$381$208$111$17
46 years$1,110$644$358$192$101$14
47 years$1,074$615$336$177$91$12
48 years$1,040$587$316$164$83$11
49 years$1,007$561$297$151$75$9
50 years$975$536$279$140$68$8

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 54 starting with $999,000, adding $4,751 every year, while hoping to spend $47,774 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: 37/43/20 Blend
53$999,000$999,000$999,000$999,000
54$1,105,799$1,052,852$1,037,367$1,139,891
55$1,167,759$1,053,610$1,021,288$1,165,824
56$1,234,438$1,052,805$1,003,069$1,188,988
57$1,306,267$1,050,308$982,587$1,213,024
58$1,383,718$1,045,986$959,716$1,238,038
59$1,467,313$1,039,694$934,322$1,264,151
60$1,557,621$1,031,282$906,264$1,291,498
61$1,655,271$1,020,587$875,397$1,320,232
62$1,760,953$1,007,440$841,567$1,350,526
63$1,875,424$991,659$804,614$1,382,574
64$1,999,520$973,053$764,371$1,416,597
65$2,134,157$951,418$720,663$1,452,839
66$2,280,343$926,540$673,307$1,491,578
67$2,439,189$898,190$622,113$1,533,124
68$2,611,913$866,129$566,881$1,577,824
69$2,799,859$830,100$507,403$1,626,068
70$3,004,503$789,834$443,460$1,678,292
71$3,227,472$745,045$374,825$1,734,983
72$3,470,554$695,432$301,261$1,796,684
73$3,735,717$640,675$222,520$1,864,004
74$4,025,128$580,436$138,342$1,937,621
75$4,341,173$514,359$48,459$2,018,290
76$4,686,477$442,067$0$2,106,854
77$5,063,932$363,162$0$2,214,380
78$5,476,718$277,223$0$2,343,478
79$5,928,342$183,805$0$2,485,023
80$6,422,660$82,439$0$2,640,378
81$6,963,922$0$0$2,811,049
82$7,556,807$0$0$3,011,660
83$8,206,466$0$0$3,274,361
84$8,918,575$0$0$3,562,457
85$9,699,384$0$0$3,878,492
86$10,555,775$0$0$4,225,273
87$11,495,330$0$0$4,605,887
88$12,526,399$0$0$5,023,737
89$13,658,182$0$0$5,482,571
90$14,900,811$0$0$5,986,518
91$16,265,447$0$0$6,540,127
92$17,764,386$0$0$7,148,408
93$19,411,172$0$0$7,816,881
94$21,220,727$0$0$8,551,627
95$23,209,489$0$0$9,359,347
96$25,395,570$0$0$10,247,420
97$27,798,919$0$0$11,223,980
98$30,441,520$0$0$12,297,985
99$33,347,590$0$0$13,479,308
100$36,543,812$0$0$14,778,823