Can I retire at age 55 with 781,000?

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 $781,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.1%
1 years$64,494$63,920$63,359$62,812$62,278$60,723
2 years$31,928$31,333$30,757$30,198$29,656$28,100
3 years$21,074$20,477$19,902$19,348$18,815$17,305
4 years$15,648$15,052$14,483$13,939$13,419$11,968
5 years$12,393$11,801$11,240$10,707$10,201$8,812
6 years$10,224$9,637$9,083$8,562$8,072$6,747
7 years$8,675$8,093$7,548$7,040$6,564$5,304
8 years$7,514$6,937$6,402$5,905$5,446$4,249
9 years$6,612$6,040$5,514$5,030$4,586$3,451
10 years$5,890$5,324$4,807$4,336$3,908$2,834
11 years$5,300$4,740$4,232$3,774$3,361$2,347
12 years$4,809$4,254$3,756$3,310$2,912$1,956
13 years$4,393$3,844$3,356$2,922$2,540$1,639
14 years$4,037$3,494$3,015$2,594$2,226$1,380
15 years$3,729$3,192$2,722$2,313$1,960$1,166
16 years$3,460$2,929$2,468$2,071$1,732$988
17 years$3,223$2,697$2,246$1,861$1,536$839
18 years$3,012$2,492$2,050$1,677$1,366$714
19 years$2,824$2,310$1,877$1,516$1,217$609
20 years$2,654$2,147$1,722$1,373$1,087$520
21 years$2,501$1,999$1,584$1,246$973$445
22 years$2,363$1,866$1,460$1,133$872$381
23 years$2,236$1,746$1,348$1,032$783$326
24 years$2,120$1,636$1,247$941$704$280
25 years$2,014$1,535$1,155$859$633$240
26 years$1,915$1,443$1,071$786$570$206
27 years$1,825$1,358$995$719$514$177
28 years$1,741$1,279$925$659$464$152
29 years$1,663$1,207$860$604$419$131
30 years$1,590$1,140$801$554$379$112
31 years$1,522$1,077$747$509$342$97
32 years$1,458$1,019$697$468$310$83
33 years$1,399$965$651$430$280$71
34 years$1,343$915$608$396$254$61
35 years$1,290$868$569$365$230$53
36 years$1,240$824$532$336$208$46
37 years$1,194$782$498$309$189$39
38 years$1,149$744$466$285$171$34
39 years$1,107$707$437$263$155$29
40 years$1,068$673$409$242$141$25
41 years$1,030$640$384$224$128$22
42 years$994$610$360$206$116$19
43 years$960$581$338$191$105$16
44 years$928$554$317$176$95$14
45 years$897$528$298$163$87$12
46 years$868$504$280$150$79$10
47 years$840$481$263$139$71$9
48 years$813$459$247$128$65$8
49 years$787$438$232$118$59$7
50 years$763$419$218$109$54$6

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 55 starting with $781,000, adding $5,150 every year, while hoping to spend $41,957 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: 58/25/17 Blend
54$781,000$781,000$781,000$781,000
55$865,974$824,581$812,476$912,081
56$909,662$820,344$795,052$939,683
57$956,399$814,492$775,638$964,719
58$1,006,453$806,904$754,123$991,053
59$1,060,116$797,447$730,391$1,018,818
60$1,117,710$785,984$704,321$1,048,162
61$1,179,586$772,367$675,786$1,079,249
62$1,246,132$756,441$644,652$1,112,263
63$1,317,771$738,040$610,782$1,147,406
64$1,394,971$716,991$574,030$1,184,906
65$1,478,242$693,108$534,245$1,225,015
66$1,568,148$666,196$491,267$1,268,015
67$1,665,308$636,048$444,933$1,314,215
68$1,770,399$602,444$395,068$1,363,965
69$1,884,169$565,154$341,493$1,417,647
70$2,007,440$523,931$284,018$1,475,690
71$2,141,113$478,518$222,447$1,538,569
72$2,286,182$428,641$156,574$1,606,810
73$2,443,738$374,010$86,185$1,680,998
74$2,614,982$314,319$11,055$1,761,780
75$2,801,236$249,247$0$1,849,876
76$3,003,953$178,450$0$1,958,621
77$3,224,732$101,570$0$2,079,315
78$3,465,333$18,226$0$2,210,974
79$3,727,693$0$0$2,354,733
80$4,013,945$0$0$2,531,644
81$4,326,434$0$0$2,730,306
82$4,667,743$0$0$2,947,355
83$5,040,716$0$0$3,184,609
84$5,448,484$0$0$3,444,065
85$5,894,493$0$0$3,727,927
86$6,382,539$0$0$4,038,619
87$6,916,799$0$0$4,378,810
88$7,501,876$0$0$4,751,441
89$8,142,837$0$0$5,159,748
90$8,845,263$0$0$5,607,299
91$9,615,299$0$0$6,098,019
92$10,459,716$0$0$6,636,234
93$11,385,968$0$0$7,226,708
94$12,402,268$0$0$7,874,687
95$13,517,661$0$0$8,585,953
96$14,742,111$0$0$9,366,871
97$16,086,592$0$0$10,224,456
98$17,563,195$0$0$11,166,431
99$19,185,239$0$0$12,201,310
100$20,967,394$0$0$13,338,467