Can I retire at age 55 with 775,000?

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 $775,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%12.5%
1 years$63,999$63,429$62,873$62,330$61,800$61,154
2 years$31,683$31,093$30,521$29,966$29,428$28,778
3 years$20,912$20,319$19,749$19,200$18,671$18,036
4 years$15,528$14,937$14,372$13,832$13,316$12,702
5 years$12,298$11,711$11,153$10,624$10,123$9,531
6 years$10,145$9,563$9,014$8,496$8,010$7,441
7 years$8,609$8,031$7,490$6,985$6,514$5,969
8 years$7,456$6,884$6,352$5,860$5,404$4,882
9 years$6,561$5,994$5,471$4,991$4,551$4,052
10 years$5,845$5,283$4,770$4,303$3,878$3,402
11 years$5,259$4,703$4,199$3,745$3,335$2,881
12 years$4,772$4,221$3,727$3,284$2,890$2,458
13 years$4,359$3,815$3,330$2,900$2,520$2,110
14 years$4,006$3,468$2,992$2,574$2,209$1,819
15 years$3,701$3,168$2,701$2,296$1,945$1,576
16 years$3,434$2,906$2,449$2,055$1,719$1,369
17 years$3,198$2,677$2,229$1,847$1,524$1,193
18 years$2,989$2,473$2,034$1,664$1,355$1,043
19 years$2,802$2,292$1,862$1,504$1,208$913
20 years$2,634$2,130$1,709$1,362$1,079$801
21 years$2,482$1,984$1,572$1,236$966$704
22 years$2,344$1,852$1,449$1,124$866$619
23 years$2,219$1,732$1,338$1,024$777$545
24 years$2,104$1,623$1,237$934$698$481
25 years$1,998$1,523$1,146$853$628$425
26 years$1,901$1,431$1,063$780$566$375
27 years$1,811$1,347$987$714$510$332
28 years$1,727$1,269$917$654$460$293
29 years$1,650$1,198$854$600$416$260
30 years$1,578$1,131$795$550$376$230
31 years$1,510$1,069$741$505$340$204
32 years$1,447$1,012$692$464$307$181
33 years$1,388$958$646$427$278$160
34 years$1,332$908$603$393$252$142
35 years$1,280$861$564$362$228$126
36 years$1,231$817$528$333$207$112
37 years$1,184$776$494$307$187$99
38 years$1,140$738$463$283$170$88
39 years$1,099$702$433$261$154$78
40 years$1,060$667$406$241$140$69
41 years$1,022$635$381$222$127$62
42 years$987$605$357$205$115$55
43 years$953$577$335$189$104$49
44 years$921$550$315$175$95$43
45 years$890$524$296$161$86$38
46 years$861$500$278$149$78$34
47 years$833$477$261$138$71$30
48 years$807$455$245$127$64$27
49 years$781$435$230$118$58$24
50 years$757$415$217$109$53$21

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 55 starting with $775,000, adding $4,702 every year, while hoping to spend $38,025 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: 80/13/7 Blend
54$775,000$775,000$775,000$775,000
55$858,900$817,825$805,813$926,592
56$906,050$817,440$792,349$971,224
57$956,734$815,762$777,160$1,014,695
58$1,011,273$812,687$760,148$1,061,246
59$1,070,020$808,105$741,209$1,111,164
60$1,133,360$801,901$720,238$1,164,768
61$1,201,718$793,949$697,121$1,222,406
62$1,275,560$784,119$671,741$1,284,463
63$1,355,399$772,273$643,977$1,351,363
64$1,441,799$758,263$613,698$1,423,575
65$1,535,377$741,933$580,772$1,501,612
66$1,636,816$723,118$545,059$1,586,044
67$1,746,864$701,644$506,411$1,677,494
68$1,866,344$677,324$464,675$1,776,654
69$1,996,162$649,964$419,693$1,884,283
70$2,137,314$619,356$371,296$2,001,220
71$2,290,896$585,280$319,311$2,128,388
72$2,458,114$547,506$263,555$2,266,806
73$2,640,296$505,787$203,837$2,417,596
74$2,838,900$459,865$139,960$2,581,997
75$3,055,535$409,466$71,716$2,761,374
76$3,291,970$354,299$0$2,957,230
77$3,550,151$294,060$0$3,171,308
78$3,832,222$228,425$0$3,411,075
79$4,140,542$157,052$0$3,673,203
80$4,477,711$79,581$0$3,959,933
81$4,846,588$0$0$4,273,735
82$5,250,324$0$0$4,617,956
83$5,692,386$0$0$5,007,340
84$6,176,594$0$0$5,433,869
85$6,707,154$0$0$5,901,252
86$7,288,698$0$0$6,413,570
87$7,926,329$0$0$6,975,323
88$8,625,665$0$0$7,591,463
89$9,392,894$0$0$8,267,445
90$10,234,835$0$0$9,009,280
91$11,158,995$0$0$9,823,587
92$12,173,646$0$0$10,717,656
93$13,287,900$0$0$11,699,521
94$14,511,792$0$0$12,778,029
95$15,856,380$0$0$13,962,928
96$17,333,844$0$0$15,264,954
97$18,957,602$0$0$16,695,938
98$20,742,439$0$0$18,268,912
99$22,704,641$0$0$19,998,234
100$24,862,151$0$0$21,899,722