Can I retire at age 55 with 1,200,000?

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 $1,200,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.7%
1 years$99,095$98,212$97,351$96,510$95,690$93,074
2 years$49,057$48,143$47,258$46,399$45,567$42,951
3 years$32,380$31,462$30,579$29,728$28,909$26,375
4 years$24,043$23,128$22,254$21,418$20,618$18,185
5 years$19,042$18,133$17,270$16,451$15,674$13,348
6 years$15,709$14,807$13,956$13,156$12,402$10,186
7 years$13,329$12,435$11,598$10,816$10,086$7,980
8 years$11,546$10,659$9,836$9,073$8,367$6,370
9 years$10,159$9,280$8,472$7,729$7,047$5,156
10 years$9,050$8,180$7,386$6,662$6,004$4,218
11 years$8,143$7,282$6,502$5,798$5,164$3,479
12 years$7,388$6,536$5,771$5,086$4,475$2,889
13 years$6,750$5,907$5,156$4,490$3,902$2,411
14 years$6,204$5,369$4,632$3,986$3,421$2,021
15 years$5,730$4,905$4,182$3,554$3,012$1,700
16 years$5,316$4,500$3,792$3,183$2,662$1,435
17 years$4,952$4,144$3,451$2,860$2,360$1,213
18 years$4,628$3,830$3,150$2,577$2,098$1,028
19 years$4,339$3,549$2,884$2,329$1,870$873
20 years$4,078$3,298$2,646$2,109$1,671$742
21 years$3,843$3,072$2,434$1,914$1,495$631
22 years$3,630$2,868$2,244$1,740$1,340$538
23 years$3,435$2,682$2,071$1,585$1,203$459
24 years$3,257$2,513$1,916$1,446$1,081$391
25 years$3,094$2,358$1,774$1,320$973$334
26 years$2,943$2,216$1,646$1,207$876$286
27 years$2,804$2,086$1,528$1,105$790$244
28 years$2,675$1,966$1,421$1,012$713$209
29 years$2,555$1,854$1,322$928$644$178
30 years$2,443$1,751$1,231$852$582$153
31 years$2,338$1,655$1,148$782$526$131
32 years$2,241$1,566$1,071$719$476$112
33 years$2,149$1,483$1,000$661$431$96
34 years$2,063$1,406$934$608$390$82
35 years$1,982$1,333$874$560$353$70
36 years$1,906$1,266$817$516$320$60
37 years$1,834$1,202$765$475$290$51
38 years$1,766$1,142$716$438$263$44
39 years$1,702$1,086$671$404$238$38
40 years$1,641$1,034$629$373$216$32
41 years$1,583$984$590$344$196$28
42 years$1,528$937$553$317$178$24
43 years$1,476$893$519$293$162$20
44 years$1,426$851$487$270$147$17
45 years$1,378$811$458$250$133$15
46 years$1,333$774$430$231$121$13
47 years$1,290$739$404$213$110$11
48 years$1,249$705$379$197$100$9
49 years$1,209$673$357$182$91$8
50 years$1,172$643$335$168$82$7

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 55 starting with $1,200,000, adding $5,046 every year, while hoping to spend $34,000 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: 64/22/14 Blend
54$1,200,000$1,200,000$1,200,000$1,200,000
55$1,327,605$1,264,005$1,245,405$1,407,818
56$1,426,845$1,289,765$1,250,950$1,487,898
57$1,535,068$1,315,649$1,255,542$1,570,956
58$1,653,154$1,341,625$1,259,112$1,660,846
59$1,782,073$1,367,661$1,261,589$1,758,234
60$1,922,890$1,393,723$1,262,898$1,863,855
61$2,076,781$1,419,771$1,262,962$1,978,516
62$2,245,038$1,445,766$1,261,696$2,103,108
63$2,429,085$1,471,661$1,259,016$2,238,612
64$2,630,489$1,497,409$1,254,830$2,386,108
65$2,850,975$1,522,959$1,249,043$2,546,790
66$3,092,445$1,548,254$1,241,556$2,721,970
67$3,356,990$1,573,235$1,232,265$2,913,095
68$3,646,917$1,597,837$1,221,059$3,121,760
69$3,964,763$1,621,991$1,207,825$3,349,723
70$4,313,323$1,645,623$1,192,442$3,598,921
71$4,695,678$1,668,654$1,174,784$3,871,491
72$5,115,218$1,691,000$1,154,720$4,169,784
73$5,575,679$1,712,568$1,132,113$4,496,396
74$6,081,177$1,733,262$1,106,817$4,854,185
75$6,636,244$1,752,979$1,078,683$5,246,304
76$7,245,874$1,771,608$1,047,552$5,676,224
77$7,915,568$1,789,031$1,013,259$6,147,776
78$8,651,384$1,805,122$975,631$6,665,178
79$9,459,999$1,819,747$934,489$7,233,082
80$10,348,768$1,832,763$889,643$7,856,615
81$11,325,791$1,844,018$840,895$8,541,429
82$12,399,997$1,853,350$788,041$9,293,751
83$13,581,220$1,860,588$730,863$10,120,447
84$14,880,295$1,865,547$669,137$11,029,084
85$16,309,160$1,868,033$602,628$12,028,004
86$17,880,968$1,867,841$531,090$13,126,400
87$19,610,211$1,864,749$454,266$14,334,404
88$21,512,856$1,858,526$371,887$15,663,187
89$23,606,497$1,848,923$283,675$17,125,059
90$25,910,518$1,835,678$189,337$18,733,588
91$28,446,278$1,818,514$88,567$20,503,732
92$31,237,312$1,797,135$0$22,451,974
93$34,309,551$1,771,227$0$24,599,317
94$37,691,568$1,740,460$0$26,977,256
95$41,414,848$1,704,483$0$29,594,671
96$45,514,083$1,662,923$0$32,475,944
97$50,027,500$1,615,387$0$35,647,944
98$54,997,221$1,561,457$0$39,140,284
99$60,469,662$1,500,692$0$42,985,595
100$66,495,967$1,432,626$0$47,219,843