Can I retire at age 55 with 1,210,000?

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 $1,210,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.6%
1 years$99,921$99,031$98,162$97,315$96,487$93,888
2 years$49,466$48,544$47,652$46,786$45,946$43,346
3 years$32,650$31,724$30,834$29,976$29,150$26,631
4 years$24,243$23,321$22,439$21,596$20,790$18,371
5 years$19,201$18,284$17,414$16,588$15,804$13,491
6 years$15,840$14,930$14,073$13,265$12,505$10,301
7 years$13,441$12,538$11,695$10,906$10,170$8,075
8 years$11,642$10,748$9,918$9,149$8,437$6,449
9 years$10,243$9,358$8,542$7,793$7,105$5,224
10 years$9,125$8,248$7,447$6,718$6,054$4,276
11 years$8,211$7,343$6,557$5,846$5,207$3,529
12 years$7,450$6,591$5,819$5,128$4,512$2,932
13 years$6,806$5,956$5,199$4,527$3,935$2,449
14 years$6,255$5,414$4,671$4,019$3,449$2,055
15 years$5,778$4,946$4,217$3,584$3,037$1,730
16 years$5,361$4,538$3,824$3,209$2,684$1,460
17 years$4,993$4,179$3,479$2,883$2,380$1,236
18 years$4,667$3,862$3,176$2,599$2,116$1,048
19 years$4,375$3,579$2,908$2,348$1,886$890
20 years$4,112$3,326$2,668$2,127$1,685$757
21 years$3,875$3,098$2,455$1,930$1,508$645
22 years$3,660$2,892$2,262$1,755$1,351$550
23 years$3,464$2,704$2,089$1,598$1,213$469
24 years$3,285$2,534$1,932$1,458$1,090$401
25 years$3,120$2,378$1,789$1,331$981$343
26 years$2,968$2,235$1,659$1,217$884$293
27 years$2,827$2,103$1,541$1,114$797$250
28 years$2,697$1,982$1,432$1,021$719$214
29 years$2,576$1,870$1,333$936$649$183
30 years$2,463$1,766$1,242$859$587$157
31 years$2,358$1,669$1,158$789$530$135
32 years$2,259$1,579$1,080$725$480$115
33 years$2,167$1,496$1,008$667$434$99
34 years$2,080$1,418$942$613$393$85
35 years$1,999$1,345$881$565$356$72
36 years$1,922$1,276$824$520$323$62
37 years$1,849$1,212$771$479$292$53
38 years$1,781$1,152$722$442$265$46
39 years$1,716$1,095$677$407$240$39
40 years$1,654$1,042$634$376$218$34
41 years$1,596$992$595$347$198$29
42 years$1,541$945$558$320$179$25
43 years$1,488$900$524$295$163$21
44 years$1,438$858$491$273$148$18
45 years$1,390$818$461$252$134$16
46 years$1,344$781$433$233$122$13
47 years$1,301$745$407$215$111$11
48 years$1,259$711$383$199$100$10
49 years$1,219$679$360$183$91$8
50 years$1,181$649$338$170$83$7

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 55 starting with $1,210,000, adding $3,660 every year, while hoping to spend $27,449 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: 82/11/7 Blend
54$1,210,000$1,210,000$1,210,000$1,210,000
55$1,337,195$1,273,065$1,254,310$1,445,640
56$1,444,384$1,306,240$1,267,124$1,550,269
57$1,561,585$1,340,120$1,279,447$1,661,062
58$1,689,793$1,374,712$1,291,234$1,781,846
59$1,830,098$1,410,019$1,302,437$1,913,606
60$1,983,705$1,446,047$1,313,006$2,057,425
61$2,151,939$1,482,799$1,322,887$2,214,499
62$2,336,258$1,520,277$1,332,025$2,386,140
63$2,538,269$1,558,484$1,340,361$2,573,799
64$2,759,743$1,597,420$1,347,833$2,779,069
65$3,002,627$1,637,085$1,354,377$3,003,708
66$3,269,070$1,677,477$1,359,923$3,249,649
67$3,561,436$1,718,593$1,364,401$3,519,025
68$3,882,328$1,760,431$1,367,735$3,814,184
69$4,234,618$1,802,983$1,369,846$4,137,711
70$4,621,463$1,846,244$1,370,650$4,492,457
71$5,046,347$1,890,205$1,370,062$4,881,558
72$5,513,104$1,934,855$1,367,988$5,308,475
73$6,025,960$1,980,181$1,364,335$5,777,015
74$6,589,567$2,026,170$1,359,000$6,291,377
75$7,209,055$2,072,805$1,351,879$6,856,184
76$7,890,073$2,120,066$1,342,860$7,476,531
77$8,638,843$2,167,932$1,331,829$8,158,032
78$9,462,224$2,216,379$1,318,664$8,906,871
79$10,367,769$2,265,380$1,303,238$9,729,862
80$11,363,803$2,314,905$1,285,417$10,634,515
81$12,459,495$2,364,920$1,265,063$11,629,102
82$13,664,951$2,415,388$1,242,030$12,722,739
83$14,991,302$2,466,268$1,216,164$13,925,471
84$16,450,816$2,517,516$1,187,306$15,248,366
85$18,057,007$2,569,083$1,155,290$16,703,620
86$19,824,769$2,620,915$1,119,939$18,304,670
87$21,770,510$2,672,955$1,081,071$20,066,326
88$23,912,310$2,725,138$1,038,496$22,004,903
89$26,270,092$2,777,396$992,012$24,138,383
90$28,865,808$2,829,654$941,410$26,486,579
91$31,723,646$2,881,833$886,473$29,071,324
92$34,870,259$2,933,844$826,971$31,916,675
93$38,335,018$2,985,594$762,667$35,049,145
94$42,150,283$3,036,982$693,310$38,497,949
95$46,351,716$3,087,898$618,639$42,295,278
96$50,978,611$3,138,225$538,384$46,476,608
97$56,074,269$3,187,838$452,259$51,081,033
98$61,686,403$3,236,600$359,968$56,151,631
99$67,867,589$3,284,368$261,201$61,735,875
100$74,675,767$3,330,985$155,634$67,886,077