Can I retire at age 55 with 1,950,000?

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 $1,950,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.5%
1 years$161,029$159,595$158,195$156,829$155,496$151,984
2 years$79,717$78,233$76,794$75,399$74,046$70,526
3 years$52,617$51,126$49,691$48,309$46,978$43,560
4 years$39,070$37,583$36,162$34,804$33,505$30,216
5 years$30,943$29,466$28,063$26,733$25,470$22,320
6 years$25,527$24,061$22,679$21,378$20,153$17,144
7 years$21,660$20,206$18,847$17,576$16,390$13,523
8 years$18,761$17,320$15,983$14,744$13,597$10,871
9 years$16,508$15,081$13,767$12,559$11,451$8,863
10 years$14,706$13,293$12,002$10,826$9,757$7,305
11 years$13,233$11,834$10,566$9,422$8,391$6,072
12 years$12,006$10,621$9,377$8,264$7,271$5,081
13 years$10,969$9,599$8,378$7,296$6,341$4,276
14 years$10,081$8,725$7,528$6,477$5,558$3,614
15 years$9,312$7,970$6,797$5,776$4,894$3,066
16 years$8,639$7,313$6,162$5,172$4,325$2,609
17 years$8,047$6,735$5,607$4,647$3,835$2,226
18 years$7,520$6,223$5,119$4,188$3,410$1,903
19 years$7,050$5,768$4,686$3,784$3,039$1,630
20 years$6,627$5,359$4,300$3,427$2,715$1,398
21 years$6,245$4,992$3,956$3,110$2,430$1,201
22 years$5,899$4,660$3,646$2,828$2,178$1,033
23 years$5,583$4,358$3,366$2,575$1,955$889
24 years$5,293$4,084$3,113$2,349$1,757$766
25 years$5,027$3,832$2,883$2,145$1,581$660
26 years$4,782$3,602$2,674$1,961$1,424$569
27 years$4,556$3,390$2,483$1,795$1,284$491
28 years$4,346$3,194$2,308$1,645$1,159$424
29 years$4,151$3,013$2,148$1,508$1,046$366
30 years$3,969$2,846$2,001$1,384$945$317
31 years$3,800$2,690$1,865$1,271$855$274
32 years$3,641$2,545$1,741$1,169$773$237
33 years$3,492$2,410$1,625$1,075$700$204
34 years$3,352$2,285$1,518$989$633$177
35 years$3,221$2,167$1,420$910$574$153
36 years$3,097$2,057$1,328$838$520$132
37 years$2,980$1,953$1,243$772$471$114
38 years$2,870$1,856$1,164$712$427$99
39 years$2,765$1,765$1,091$656$387$86
40 years$2,666$1,679$1,022$605$351$74
41 years$2,572$1,599$958$559$319$64
42 years$2,483$1,523$899$515$289$56
43 years$2,398$1,451$844$476$262$48
44 years$2,317$1,383$792$439$238$42
45 years$2,240$1,319$744$406$216$36
46 years$2,166$1,258$698$375$196$31
47 years$2,096$1,200$656$346$178$27
48 years$2,029$1,146$617$320$162$23
49 years$1,965$1,094$580$296$147$20
50 years$1,904$1,045$545$273$134$18

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 55 starting with $1,950,000, adding $4,094 every year, while hoping to spend $36,198 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: 68/11/21 Blend
54$1,950,000$1,950,000$1,950,000$1,950,000
55$2,153,123$2,049,773$2,019,548$2,287,955
56$2,334,227$2,111,697$2,048,688$2,440,632
57$2,532,591$2,175,443$2,077,592$2,603,006
58$2,749,936$2,241,061$2,106,212$2,779,761
59$2,988,160$2,308,603$2,134,500$2,972,315
60$3,249,350$2,378,123$2,162,405$3,182,228
61$3,535,809$2,449,676$2,189,871$3,411,219
62$3,850,070$2,523,319$2,216,840$3,661,181
63$4,194,925$2,599,109$2,243,251$3,934,198
64$4,573,447$2,677,105$2,269,040$4,232,567
65$4,989,023$2,757,368$2,294,138$4,558,820
66$5,445,385$2,839,960$2,318,472$4,915,742
67$5,946,641$2,924,945$2,341,968$5,306,404
68$6,497,319$3,012,388$2,364,544$5,734,189
69$7,102,405$3,102,355$2,386,117$6,202,824
70$7,767,395$3,194,914$2,406,596$6,716,415
71$8,498,341$3,290,137$2,425,889$7,279,484
72$9,301,912$3,388,093$2,443,896$7,897,017
73$10,185,454$3,488,857$2,460,513$8,574,505
74$11,157,062$3,592,503$2,475,632$9,317,998
75$12,225,653$3,699,107$2,489,137$10,134,164
76$13,401,054$3,808,747$2,500,907$11,030,347
77$14,694,090$3,921,504$2,510,816$12,014,643
78$16,116,689$4,037,460$2,518,730$13,095,969
79$17,681,993$4,156,696$2,524,509$14,284,154
80$19,404,482$4,279,300$2,528,006$15,590,027
81$21,300,110$4,405,357$2,529,065$17,025,520
82$23,386,459$4,534,957$2,527,526$18,603,782
83$25,682,898$4,668,190$2,523,218$20,339,303
84$28,210,770$4,805,148$2,515,963$22,248,048
85$30,993,595$4,945,927$2,505,574$24,347,611
86$34,057,285$5,090,621$2,491,855$26,657,381
87$37,430,396$5,239,329$2,474,599$29,198,721
88$41,144,391$5,392,151$2,453,593$31,995,174
89$45,233,940$5,549,187$2,428,610$35,072,685
90$49,737,248$5,710,543$2,399,414$38,459,842
91$54,696,410$5,876,323$2,365,757$42,188,149
92$60,157,814$6,046,633$2,327,380$46,292,324
93$66,172,577$6,221,583$2,284,013$50,810,625
94$72,797,023$6,401,284$2,235,371$55,785,211
95$80,093,220$6,585,848$2,181,157$61,262,542
96$88,129,563$6,775,389$2,121,060$67,293,817
97$96,981,418$6,970,023$2,054,755$73,935,454
98$106,731,835$7,169,867$1,981,902$81,249,629
99$117,472,332$7,375,040$1,902,145$89,304,858
100$129,303,756$7,585,663$1,815,113$98,176,645