Can I retire at age 55 with 1,850,000?

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 $1,850,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.4%
1 years$152,771$151,410$150,083$148,787$147,522$144,839
2 years$75,629$74,221$72,856$71,532$70,248$67,556
3 years$49,919$48,504$47,142$45,831$44,568$41,949
4 years$37,066$35,656$34,308$33,019$31,787$29,261
5 years$29,356$27,954$26,624$25,362$24,164$21,739
6 years$24,218$22,827$21,516$20,282$19,120$16,799
7 years$20,550$19,170$17,880$16,675$15,550$13,332
8 years$17,799$16,432$15,164$13,988$12,900$10,786
9 years$15,661$14,307$13,061$11,915$10,864$8,852
10 years$13,952$12,611$11,386$10,271$9,256$7,346
11 years$12,554$11,227$10,024$8,939$7,961$6,148
12 years$11,391$10,077$8,896$7,840$6,899$5,182
13 years$10,407$9,106$7,948$6,922$6,016$4,393
14 years$9,564$8,277$7,142$6,144$5,273$3,740
15 years$8,834$7,562$6,448$5,480$4,643$3,197
16 years$8,196$6,938$5,846$4,907$4,104$2,742
17 years$7,634$6,389$5,320$4,408$3,638$2,358
18 years$7,135$5,904$4,856$3,973$3,235$2,032
19 years$6,689$5,472$4,446$3,590$2,884$1,755
20 years$6,288$5,085$4,080$3,251$2,576$1,518
21 years$5,925$4,736$3,753$2,951$2,305$1,315
22 years$5,596$4,421$3,459$2,683$2,066$1,140
23 years$5,296$4,135$3,194$2,443$1,855$990
24 years$5,022$3,874$2,953$2,229$1,667$860
25 years$4,770$3,636$2,736$2,035$1,500$748
26 years$4,537$3,417$2,537$1,861$1,351$651
27 years$4,322$3,216$2,356$1,703$1,218$567
28 years$4,123$3,030$2,190$1,561$1,099$494
29 years$3,938$2,859$2,038$1,431$993$430
30 years$3,766$2,700$1,898$1,313$897$375
31 years$3,605$2,552$1,770$1,206$811$327
32 years$3,454$2,415$1,651$1,109$733$285
33 years$3,313$2,287$1,542$1,019$664$249
34 years$3,180$2,167$1,441$938$601$217
35 years$3,056$2,056$1,347$863$544$190
36 years$2,938$1,951$1,260$795$493$166
37 years$2,827$1,853$1,179$733$447$145
38 years$2,722$1,761$1,104$675$405$126
39 years$2,623$1,675$1,035$623$367$110
40 years$2,529$1,593$970$574$333$96
41 years$2,440$1,517$909$530$302$84
42 years$2,355$1,444$853$489$274$74
43 years$2,275$1,376$800$451$249$64
44 years$2,198$1,312$751$417$226$56
45 years$2,125$1,251$705$385$205$49
46 years$2,055$1,193$663$356$186$43
47 years$1,989$1,139$622$329$169$37
48 years$1,925$1,087$585$304$154$33
49 years$1,864$1,038$550$281$140$29
50 years$1,806$992$517$259$127$25

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 55 starting with $1,850,000, adding $4,559 every year, while hoping to spend $38,269 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: 59/24/17 Blend
54$1,850,000$1,850,000$1,850,000$1,850,000
55$2,043,403$1,945,353$1,916,678$2,154,727
56$2,211,112$1,999,957$1,940,168$2,285,169
57$2,394,645$2,055,954$1,963,163$2,422,736
58$2,595,575$2,113,373$1,985,606$2,571,878
59$2,815,635$2,172,240$2,007,435$2,733,718
60$3,056,734$2,232,583$2,028,589$2,909,494
61$3,320,973$2,294,432$2,048,998$3,100,567
62$3,610,667$2,357,813$2,068,594$3,308,436
63$3,928,364$2,422,756$2,087,301$3,534,753
64$4,276,873$2,489,286$2,105,042$3,781,337
65$4,659,286$2,557,433$2,121,733$4,050,191
66$5,079,009$2,627,224$2,137,287$4,343,521
67$5,539,796$2,698,685$2,151,614$4,663,759
68$6,045,778$2,771,844$2,164,616$5,013,582
69$6,601,510$2,846,727$2,176,193$5,395,939
70$7,212,007$2,923,359$2,186,238$5,814,078
71$7,882,794$3,001,767$2,194,640$6,271,581
72$8,619,959$3,081,974$2,201,281$6,772,389
73$9,430,209$3,164,004$2,206,037$7,320,849
74$10,320,931$3,247,881$2,208,780$7,921,746
75$11,300,265$3,333,627$2,209,374$8,580,355
76$12,377,179$3,421,261$2,207,675$9,302,487
77$13,561,554$3,510,805$2,203,534$10,094,544
78$14,864,274$3,602,277$2,196,794$10,963,583
79$16,297,335$3,695,693$2,187,291$11,917,376
80$17,873,950$3,791,069$2,174,853$12,964,489
81$19,608,679$3,888,418$2,159,297$14,114,361
82$21,517,567$3,987,752$2,140,435$15,377,392
83$23,618,288$4,089,081$2,118,069$16,765,043
84$25,930,319$4,192,412$2,091,991$18,289,942
85$28,475,121$4,297,750$2,061,982$19,966,006
86$31,276,340$4,405,096$2,027,815$21,808,570
87$34,360,031$4,514,450$1,989,251$23,834,532
88$37,754,904$4,625,808$1,946,040$26,062,514
89$41,492,593$4,739,162$1,897,922$28,513,038
90$45,607,958$4,854,501$1,844,623$31,208,716
91$50,139,408$4,971,810$1,785,856$34,174,469
92$55,129,269$5,091,070$1,721,323$37,437,758
93$60,624,178$5,212,256$1,650,711$41,028,846
94$66,675,526$5,335,339$1,573,692$44,981,081
95$73,339,945$5,460,285$1,489,926$49,331,215
96$80,679,835$5,587,055$1,399,054$54,119,748
97$88,763,959$5,715,601$1,300,703$59,391,312
98$97,668,089$5,845,872$1,194,483$65,195,089
99$107,475,722$5,977,808$1,079,986$71,585,281
100$118,278,866$6,111,341$956,786$78,621,620