Can I retire at age 53 with 1,020,000?

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 $1,020,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%14.9%
1 years$84,231$83,480$82,748$82,034$81,336$79,694
2 years$41,698$40,922$40,169$39,439$38,732$37,084
3 years$27,523$26,743$25,992$25,269$24,573$22,972
4 years$20,436$19,659$18,916$18,205$17,526$15,983
5 years$16,186$15,413$14,679$13,983$13,323$11,843
6 years$13,353$12,586$11,863$11,182$10,542$9,127
7 years$11,330$10,569$9,858$9,194$8,573$7,223
8 years$9,814$9,060$8,361$7,712$7,112$5,827
9 years$8,635$7,888$7,201$6,569$5,990$4,768
10 years$7,692$6,953$6,278$5,663$5,103$3,944
11 years$6,922$6,190$5,527$4,928$4,389$3,291
12 years$6,280$5,556$4,905$4,323$3,804$2,765
13 years$5,738$5,021$4,382$3,816$3,317$2,336
14 years$5,273$4,564$3,938$3,388$2,907$1,982
15 years$4,871$4,169$3,555$3,021$2,560$1,689
16 years$4,519$3,825$3,223$2,705$2,262$1,443
17 years$4,209$3,523$2,933$2,431$2,006$1,236
18 years$3,934$3,255$2,677$2,190$1,784$1,062
19 years$3,688$3,017$2,451$1,979$1,590$914
20 years$3,467$2,803$2,249$1,793$1,420$787
21 years$3,267$2,611$2,069$1,627$1,271$679
22 years$3,085$2,438$1,907$1,479$1,139$587
23 years$2,920$2,280$1,761$1,347$1,023$507
24 years$2,769$2,136$1,628$1,229$919$439
25 years$2,630$2,005$1,508$1,122$827$380
26 years$2,502$1,884$1,399$1,026$745$330
27 years$2,383$1,773$1,299$939$672$286
28 years$2,273$1,671$1,208$860$606$248
29 years$2,171$1,576$1,124$789$547$215
30 years$2,076$1,488$1,047$724$494$187
31 years$1,988$1,407$976$665$447$162
32 years$1,905$1,331$910$611$404$141
33 years$1,827$1,261$850$562$366$123
34 years$1,754$1,195$794$517$331$107
35 years$1,685$1,133$743$476$300$93
36 years$1,620$1,076$695$438$272$81
37 years$1,559$1,022$650$404$246$70
38 years$1,501$971$609$372$223$61
39 years$1,446$923$570$343$203$53
40 years$1,395$879$535$317$184$46
41 years$1,345$836$501$292$167$40
42 years$1,299$796$470$270$151$35
43 years$1,254$759$441$249$137$30
44 years$1,212$723$414$230$125$26
45 years$1,172$690$389$212$113$23
46 years$1,133$658$365$196$103$20
47 years$1,097$628$343$181$93$17
48 years$1,061$599$323$167$85$15
49 years$1,028$572$303$155$77$13
50 years$996$547$285$143$70$11

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 53 starting with $1,020,000, adding $6,695 every year, while hoping to spend $44,956 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: 34/42/24 Blend
52$1,020,000$1,020,000$1,020,000$1,020,000
53$1,130,946$1,076,886$1,061,076$1,160,949
54$1,198,470$1,081,820$1,048,789$1,188,840
55$1,271,374$1,085,490$1,034,584$1,214,345
56$1,350,160$1,087,785$1,018,349$1,240,947
57$1,435,380$1,088,590$999,967$1,268,774
58$1,527,638$1,087,780$979,315$1,297,967
59$1,627,601$1,085,225$956,266$1,328,686
60$1,736,000$1,080,785$930,685$1,361,111
61$1,853,641$1,074,313$902,432$1,395,444
62$1,981,410$1,065,652$871,361$1,431,912
63$2,120,280$1,054,635$837,317$1,470,768
64$2,271,323$1,041,086$800,142$1,512,297
65$2,435,718$1,024,819$759,666$1,556,816
66$2,614,761$1,005,636$715,716$1,604,681
67$2,809,881$983,326$668,106$1,656,289
68$3,022,648$957,669$616,647$1,712,083
69$3,254,792$928,428$561,138$1,772,558
70$3,508,215$895,355$501,371$1,838,267
71$3,785,012$858,187$437,126$1,909,823
72$4,087,490$816,644$368,176$1,987,912
73$4,418,187$770,433$294,283$2,073,296
74$4,779,899$719,242$215,199$2,166,824
75$5,175,705$662,740$130,664$2,269,440
76$5,608,992$600,580$40,407$2,382,194
77$6,083,494$532,393$0$2,506,250
78$6,603,320$457,790$0$2,657,223
79$7,172,997$376,360$0$2,834,207
80$7,797,509$287,667$0$3,028,519
81$8,482,346$191,255$0$3,242,013
82$9,233,556$86,637$0$3,476,741
83$10,057,798$0$0$3,734,971
84$10,962,410$0$0$4,031,555
85$11,955,471$0$0$4,401,246
86$13,045,884$0$0$4,807,337
87$14,243,455$0$0$5,253,501
88$15,558,984$0$0$5,743,782
89$17,004,372$0$0$6,282,635
90$18,592,729$0$0$6,874,971
91$20,338,496$0$0$7,526,198
92$22,257,585$0$0$8,242,273
93$24,367,524$0$0$9,029,764
94$26,687,627$0$0$9,895,902
95$29,239,171$0$0$10,848,656
96$32,045,598$0$0$11,896,808
97$35,132,738$0$0$13,050,032
98$38,529,048$0$0$14,318,986
99$42,265,885$0$0$15,715,416
100$46,377,795$0$0$17,252,262