Can I retire at age 55 with 948,000?

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 $948,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%16.2%
1 years$78,285$77,588$76,907$76,243$75,595$73,678
2 years$38,755$38,033$37,334$36,655$35,998$34,078
3 years$25,580$24,855$24,157$23,485$22,838$20,977
4 years$18,994$18,271$17,580$16,920$16,288$14,500
5 years$15,043$14,325$13,643$12,996$12,382$10,671
6 years$12,410$11,697$11,026$10,393$9,798$8,166
7 years$10,530$9,823$9,162$8,545$7,968$6,415
8 years$9,121$8,420$7,770$7,168$6,610$5,136
9 years$8,025$7,331$6,693$6,106$5,567$4,170
10 years$7,149$6,462$5,835$5,263$4,743$3,422
11 years$6,433$5,753$5,137$4,580$4,079$2,832
12 years$5,837$5,164$4,559$4,018$3,535$2,359
13 years$5,333$4,666$4,073$3,547$3,083$1,976
14 years$4,901$4,242$3,660$3,149$2,702$1,662
15 years$4,527$3,875$3,304$2,808$2,379$1,403
16 years$4,200$3,555$2,996$2,514$2,103$1,188
17 years$3,912$3,274$2,726$2,259$1,864$1,008
18 years$3,656$3,025$2,488$2,036$1,658$858
19 years$3,427$2,804$2,278$1,840$1,478$731
20 years$3,222$2,606$2,091$1,666$1,320$624
21 years$3,036$2,427$1,923$1,512$1,181$533
22 years$2,868$2,265$1,772$1,375$1,059$456
23 years$2,714$2,119$1,636$1,252$950$390
24 years$2,573$1,985$1,513$1,142$854$334
25 years$2,444$1,863$1,402$1,043$769$286
26 years$2,325$1,751$1,300$954$692$246
27 years$2,215$1,648$1,207$873$624$211
28 years$2,113$1,553$1,122$800$563$181
29 years$2,018$1,465$1,044$733$509$155
30 years$1,930$1,383$973$673$460$134
31 years$1,847$1,308$907$618$415$115
32 years$1,770$1,237$846$568$376$99
33 years$1,698$1,172$790$522$340$85
34 years$1,630$1,111$738$481$308$73
35 years$1,566$1,053$690$442$279$63
36 years$1,506$1,000$646$407$253$54
37 years$1,449$950$604$375$229$46
38 years$1,395$902$566$346$208$40
39 years$1,344$858$530$319$188$34
40 years$1,296$816$497$294$171$29
41 years$1,250$777$466$272$155$25
42 years$1,207$740$437$251$141$22
43 years$1,166$705$410$231$128$19
44 years$1,126$672$385$214$116$16
45 years$1,089$641$362$197$105$14
46 years$1,053$612$340$182$95$12
47 years$1,019$584$319$168$87$10
48 years$987$557$300$156$79$9
49 years$955$532$282$144$72$8
50 years$926$508$265$133$65$7

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 55 starting with $948,000, adding $6,383 every year, while hoping to spend $29,696 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: 52/25/23 Blend
54$948,000$948,000$948,000$948,000
55$1,051,280$1,001,036$986,342$1,098,925
56$1,126,914$1,018,491$987,788$1,149,975
57$1,209,268$1,035,805$988,288$1,201,899
58$1,298,995$1,052,941$987,777$1,257,763
59$1,396,815$1,069,858$986,190$1,317,955
60$1,503,521$1,086,512$983,458$1,382,899
61$1,619,984$1,102,854$979,508$1,453,066
62$1,747,164$1,118,836$974,263$1,528,975
63$1,886,117$1,134,401$967,643$1,611,196
64$2,038,007$1,149,493$959,565$1,700,363
65$2,204,114$1,164,049$949,941$1,797,172
66$2,385,849$1,178,002$938,679$1,902,391
67$2,584,763$1,191,281$925,682$2,016,869
68$2,802,566$1,203,812$910,850$2,141,542
69$3,041,141$1,215,512$894,077$2,277,442
70$3,302,562$1,226,296$875,253$2,425,709
71$3,589,111$1,236,072$854,261$2,587,599
72$3,903,303$1,244,743$830,982$2,764,499
73$4,247,908$1,252,203$805,288$2,957,940
74$4,625,976$1,258,343$777,047$3,169,608
75$5,040,868$1,263,044$746,120$3,401,367
76$5,496,285$1,266,181$712,363$3,655,268
77$5,996,304$1,267,622$675,625$3,933,579
78$6,545,415$1,267,224$635,747$4,238,797
79$7,148,567$1,264,837$592,564$4,573,681
80$7,811,209$1,260,303$545,903$4,941,269
81$8,539,345$1,253,451$495,584$5,344,915
82$9,339,591$1,244,102$441,418$5,788,318
83$10,219,232$1,232,066$383,209$6,275,557
84$11,186,297$1,217,140$320,750$6,811,131
85$12,249,631$1,199,112$253,826$7,400,001
86$13,418,978$1,177,754$182,215$8,047,639
87$14,705,076$1,152,825$105,680$8,760,078
88$16,119,752$1,124,072$23,979$9,543,973
89$17,676,040$1,091,224$0$10,406,660
90$19,388,299$1,053,998$0$11,371,743
91$21,272,352$1,012,090$0$12,439,920
92$23,345,632$965,183$0$13,615,206
93$25,627,346$912,936$0$14,908,517
94$28,138,660$854,995$0$16,331,888
95$30,902,894$790,980$0$17,898,584
96$33,945,743$720,492$0$19,623,223
97$37,295,521$643,108$0$21,521,920
98$40,983,427$558,384$0$23,612,434
99$45,043,839$465,846$0$25,914,341
100$49,514,635$364,997$0$28,449,216