Can I retire at age 55 with 979,000?

Use the below retirement simulation to view the chances of a successful retirement.
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 $979,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.4%
1 years$80,845$80,125$79,422$78,736$78,067$77,607
2 years$40,022$39,277$38,554$37,854$37,175$36,711
3 years$26,416$25,668$24,947$24,253$23,585$23,132
4 years$19,615$18,869$18,155$17,473$16,821$16,382
5 years$15,535$14,793$14,089$13,421$12,787$12,363
6 years$12,816$12,080$11,386$10,733$10,118$9,709
7 years$10,875$10,145$9,462$8,824$8,229$7,836
8 years$9,419$8,696$8,024$7,402$6,826$6,449
9 years$8,288$7,571$6,911$6,305$5,749$5,387
10 years$7,383$6,674$6,026$5,435$4,898$4,552
11 years$6,644$5,941$5,305$4,730$4,213$3,882
12 years$6,028$5,332$4,708$4,149$3,651$3,335
13 years$5,507$4,819$4,206$3,663$3,183$2,883
14 years$5,061$4,380$3,779$3,252$2,791$2,504
15 years$4,675$4,002$3,412$2,900$2,457$2,185
16 years$4,337$3,671$3,094$2,596$2,172$1,913
17 years$4,040$3,381$2,815$2,333$1,925$1,680
18 years$3,776$3,124$2,570$2,102$1,712$1,479
19 years$3,540$2,896$2,353$1,900$1,526$1,305
20 years$3,327$2,691$2,159$1,721$1,363$1,154
21 years$3,136$2,506$1,986$1,562$1,220$1,023
22 years$2,961$2,340$1,830$1,420$1,093$907
23 years$2,803$2,188$1,690$1,293$981$806
24 years$2,657$2,050$1,563$1,179$882$717
25 years$2,524$1,924$1,448$1,077$794$638
26 years$2,401$1,808$1,343$985$715$569
27 years$2,287$1,702$1,247$901$645$507
28 years$2,182$1,604$1,159$826$582$453
29 years$2,084$1,513$1,079$757$525$404
30 years$1,993$1,429$1,005$695$475$361
31 years$1,908$1,351$937$638$429$323
32 years$1,828$1,278$874$587$388$289
33 years$1,753$1,210$816$539$351$258
34 years$1,683$1,147$762$496$318$231
35 years$1,617$1,088$713$457$288$207
36 years$1,555$1,033$667$421$261$185
37 years$1,496$981$624$388$237$166
38 years$1,441$932$584$357$214$149
39 years$1,388$886$548$330$194$133
40 years$1,338$843$513$304$176$119
41 years$1,291$803$481$280$160$107
42 years$1,246$764$451$259$145$96
43 years$1,204$728$424$239$132$86
44 years$1,163$694$398$221$120$77
45 years$1,125$662$373$204$109$69
46 years$1,088$632$351$188$99$62
47 years$1,052$603$329$174$90$56
48 years$1,019$575$310$161$81$50
49 years$987$549$291$148$74$45
50 years$956$525$274$137$67$40

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 55 starting with $979,000, adding $5,954 every year, while hoping to spend $35,473 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: 52/22/26 Blend
54$979,000$979,000$979,000$979,000
55$1,085,000$1,033,113$1,017,938$1,133,255
56$1,157,927$1,045,992$1,014,296$1,180,221
57$1,237,103$1,058,314$1,009,343$1,227,192
58$1,323,129$1,070,013$1,002,998$1,277,572
59$1,416,665$1,081,020$995,175$1,331,702
60$1,518,437$1,091,262$985,785$1,389,956
61$1,629,244$1,100,660$974,735$1,452,750
62$1,749,964$1,109,130$961,926$1,520,541
63$1,881,566$1,116,583$947,256$1,593,836
64$2,025,114$1,122,924$930,618$1,673,195
65$2,181,781$1,128,052$911,898$1,759,235
66$2,352,855$1,131,860$890,980$1,852,639
67$2,539,758$1,134,233$867,740$1,954,162
68$2,744,053$1,135,049$842,048$2,064,638
69$2,967,461$1,134,181$813,772$2,184,986
70$3,211,878$1,131,492$782,768$2,316,224
71$3,479,389$1,126,835$748,891$2,459,474
72$3,772,294$1,120,056$711,986$2,615,976
73$4,093,122$1,110,993$671,891$2,787,099
74$4,444,660$1,099,471$628,439$2,974,356
75$4,829,977$1,085,308$581,454$3,179,414
76$5,252,453$1,068,306$530,751$3,404,118
77$5,715,812$1,048,261$476,139$3,650,500
78$6,224,152$1,024,954$417,418$3,920,807
79$6,781,991$998,152$354,377$4,217,517
80$7,394,303$967,611$286,798$4,543,365
81$8,066,569$933,070$214,452$4,901,370
82$8,804,824$894,256$137,101$5,294,865
83$9,615,718$850,877$54,496$5,727,525
84$10,506,577$802,625$0$6,203,408
85$11,485,470$749,176$0$6,736,327
86$12,561,288$690,185$0$7,338,627
87$13,743,824$625,289$0$8,000,699
88$15,043,870$554,104$0$8,728,639
89$16,473,313$476,223$0$9,529,165
90$18,045,250$391,218$0$10,409,681
91$19,774,113$298,635$0$11,378,353
92$21,675,799$197,994$0$12,444,179
93$23,767,826$88,792$0$13,617,080
94$26,069,494$0$0$14,907,992
95$28,602,069$0$0$16,336,114
96$31,388,982$0$0$17,931,424
97$34,456,049$0$0$19,687,221
98$37,831,716$0$0$21,619,804
99$41,547,328$0$0$23,747,130
100$45,637,421$0$0$26,088,991