Can I retire at age 55 with 1,930,000?

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 $1,930,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%18%
1 years$159,378$157,958$156,573$155,221$153,901$148,915
2 years$78,900$77,430$76,006$74,625$73,286$68,310
3 years$52,077$50,602$49,181$47,813$46,496$41,685
4 years$38,669$37,198$35,791$34,447$33,161$28,553
5 years$30,626$29,163$27,775$26,458$25,209$20,815
6 years$25,265$23,814$22,447$21,159$19,947$15,772
7 years$21,438$19,999$18,653$17,396$16,222$12,265
8 years$18,569$17,143$15,819$14,593$13,458$9,716
9 years$16,339$14,926$13,625$12,430$11,333$7,802
10 years$14,555$13,156$11,879$10,715$9,657$6,331
11 years$13,097$11,712$10,458$9,325$8,305$5,179
12 years$11,883$10,512$9,281$8,179$7,197$4,263
13 years$10,857$9,500$8,292$7,221$6,276$3,527
14 years$9,977$8,635$7,451$6,410$5,501$2,930
15 years$9,216$7,889$6,727$5,717$4,844$2,443
16 years$8,551$7,238$6,099$5,119$4,281$2,042
17 years$7,964$6,666$5,550$4,599$3,796$1,710
18 years$7,443$6,159$5,066$4,145$3,375$1,435
19 years$6,978$5,708$4,638$3,745$3,008$1,207
20 years$6,559$5,305$4,256$3,392$2,687$1,016
21 years$6,181$4,941$3,915$3,078$2,405$856
22 years$5,838$4,612$3,608$2,799$2,155$722
23 years$5,525$4,314$3,332$2,549$1,935$609
24 years$5,239$4,042$3,081$2,325$1,739$514
25 years$4,976$3,793$2,854$2,123$1,565$435
26 years$4,733$3,565$2,647$1,941$1,410$367
27 years$4,509$3,355$2,458$1,777$1,271$311
28 years$4,302$3,161$2,285$1,628$1,147$263
29 years$4,108$2,982$2,126$1,493$1,035$222
30 years$3,929$2,816$1,980$1,370$936$188
31 years$3,761$2,662$1,846$1,258$846$159
32 years$3,604$2,519$1,723$1,157$765$135
33 years$3,456$2,386$1,608$1,064$692$114
34 years$3,318$2,261$1,503$979$627$97
35 years$3,188$2,145$1,405$901$568$82
36 years$3,065$2,036$1,314$830$515$69
37 years$2,950$1,933$1,230$764$466$59
38 years$2,840$1,837$1,152$705$423$50
39 years$2,737$1,747$1,079$650$383$42
40 years$2,639$1,662$1,012$599$348$36
41 years$2,546$1,582$949$553$315$30
42 years$2,457$1,507$890$510$286$26
43 years$2,373$1,436$835$471$260$22
44 years$2,293$1,369$784$435$236$18
45 years$2,217$1,305$736$402$214$16
46 years$2,144$1,245$691$371$194$13
47 years$2,075$1,188$649$343$176$11
48 years$2,008$1,134$610$317$160$10
49 years$1,945$1,083$574$293$146$8
50 years$1,884$1,035$539$271$132$7

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 55 starting with $1,930,000, adding $3,592 every year, while hoping to spend $56,518 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: 37/48/15 Blend
54$1,930,000$1,930,000$1,930,000$1,930,000
55$2,130,565$2,028,275$1,998,360$2,199,544
56$2,287,748$2,067,526$2,005,170$2,288,685
57$2,459,069$2,106,806$2,010,315$2,379,240
58$2,645,912$2,146,056$2,013,677$2,475,838
59$2,849,796$2,185,215$2,015,137$2,579,047
60$3,072,398$2,224,213$2,014,567$2,689,496
61$3,315,561$2,262,978$2,011,833$2,807,881
62$3,581,315$2,301,430$2,006,796$2,934,966
63$3,871,893$2,339,485$1,999,308$3,071,598
64$4,189,758$2,377,051$1,989,216$3,218,711
65$4,537,616$2,414,029$1,976,359$3,377,334
66$4,918,453$2,450,316$1,960,566$3,548,605
67$5,335,551$2,485,798$1,941,661$3,733,779
68$5,792,529$2,520,354$1,919,459$3,934,242
69$6,293,371$2,553,855$1,893,764$4,151,522
70$6,842,463$2,586,162$1,864,374$4,387,308
71$7,444,639$2,617,129$1,831,075$4,643,463
72$8,105,220$2,646,596$1,793,644$4,922,043
73$8,830,070$2,674,397$1,751,848$5,225,318
74$9,625,644$2,700,350$1,705,443$5,555,792
75$10,499,057$2,724,264$1,654,172$5,916,230
76$11,458,143$2,745,935$1,597,769$6,309,683
77$12,511,534$2,765,146$1,535,955$6,739,516
78$13,668,738$2,781,665$1,468,436$7,209,446
79$14,940,228$2,795,246$1,394,908$7,723,571
80$16,337,545$2,805,627$1,315,051$8,286,417
81$17,873,401$2,812,529$1,228,532$8,902,973
82$19,561,801$2,815,656$1,135,001$9,578,749
83$21,418,175$2,814,694$1,034,094$10,319,821
84$23,459,523$2,809,308$925,430$11,132,893
85$25,704,575$2,799,144$808,612$12,025,362
86$28,173,965$2,783,826$683,224$13,005,388
87$30,890,431$2,762,954$548,833$14,081,975
88$33,879,021$2,736,105$404,985$15,265,052
89$37,167,337$2,702,831$251,208$16,565,575
90$40,785,790$2,662,654$87,009$17,995,628
91$44,767,888$2,615,071$0$19,568,540
92$49,150,552$2,559,549$0$21,313,132
93$53,974,461$2,495,520$0$23,247,279
94$59,284,442$2,422,386$0$25,375,017
95$65,129,885$2,339,513$0$27,716,164
96$71,565,215$2,246,230$0$30,292,572
97$78,650,398$2,141,827$0$33,128,334
98$86,451,514$2,025,552$0$36,250,015
99$95,041,375$1,896,611$0$39,686,902
100$104,500,215$1,754,164$0$43,471,287