Can I retire at age 54 with 475,000?

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 $475,000?

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 years$39,225$38,876$38,535$38,202$37,877$36,947
2 years$19,418$19,057$18,706$18,366$18,037$17,105
3 years$12,817$12,454$12,104$11,768$11,443$10,539
4 years$9,517$9,155$8,809$8,478$8,161$7,292
5 years$7,537$7,178$6,836$6,512$6,204$5,372
6 years$6,218$5,861$5,524$5,208$4,909$4,115
7 years$5,276$4,922$4,591$4,281$3,992$3,237
8 years$4,570$4,219$3,893$3,592$3,312$2,595
9 years$4,021$3,673$3,353$3,059$2,789$2,109
10 years$3,582$3,238$2,924$2,637$2,377$1,733
11 years$3,223$2,883$2,574$2,295$2,044$1,436
12 years$2,925$2,587$2,284$2,013$1,771$1,198
13 years$2,672$2,338$2,041$1,777$1,545$1,004
14 years$2,456$2,125$1,834$1,578$1,354$846
15 years$2,268$1,941$1,656$1,407$1,192$715
16 years$2,104$1,781$1,501$1,260$1,054$606
17 years$1,960$1,640$1,366$1,132$934$515
18 years$1,832$1,516$1,247$1,020$831$439
19 years$1,717$1,405$1,141$922$740$375
20 years$1,614$1,306$1,048$835$661$320
21 years$1,521$1,216$964$758$592$274
22 years$1,437$1,135$888$689$530$235
23 years$1,360$1,062$820$627$476$201
24 years$1,289$995$758$572$428$173
25 years$1,225$933$702$523$385$148
26 years$1,165$877$651$478$347$127
27 years$1,110$826$605$437$313$109
28 years$1,059$778$562$401$282$94
29 years$1,011$734$523$367$255$81
30 years$967$693$487$337$230$70
31 years$926$655$454$310$208$60
32 years$887$620$424$285$188$52
33 years$851$587$396$262$170$44
34 years$817$556$370$241$154$38
35 years$785$528$346$222$140$33
36 years$754$501$323$204$127$28
37 years$726$476$303$188$115$24
38 years$699$452$284$173$104$21
39 years$674$430$266$160$94$18
40 years$649$409$249$147$86$16
41 years$626$389$233$136$78$13
42 years$605$371$219$126$70$12
43 years$584$353$206$116$64$10
44 years$564$337$193$107$58$9
45 years$546$321$181$99$53$7
46 years$528$306$170$91$48$6
47 years$511$292$160$84$43$6
48 years$494$279$150$78$39$5
49 years$479$267$141$72$36$4
50 years$464$255$133$67$33$4

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 54 starting with $475,000, adding $2,995 every year, while hoping to spend $42,633 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: 36/35/29 Blend
53$475,000$475,000$475,000$475,000
54$526,539$501,364$494,002$540,828
55$534,885$480,570$465,190$530,950
56$542,653$457,328$433,984$516,236
57$549,740$431,473$400,258$499,540
58$556,029$402,831$363,882$480,714
59$561,392$371,217$324,720$459,596
60$565,684$336,437$282,628$436,017
61$568,745$298,284$237,457$409,791
62$570,397$256,540$189,053$380,722
63$570,443$210,975$137,251$348,598
64$568,661$161,347$81,882$313,192
65$564,810$107,397$22,770$274,260
66$558,616$48,856$0$231,539
67$549,782$0$0$197,222
68$537,973$0$0$172,470
69$522,821$0$0$165,169
70$503,918$0$0$156,339
71$480,811$0$0$145,799
72$453,001$0$0$133,351
73$419,933$0$0$118,772
74$380,995$0$0$101,818
75$335,510$0$0$82,219
76$282,728$0$0$59,676
77$221,822$0$0$33,860
78$151,877$0$0$4,406
79$71,881$0$0$0
80$0$0$0$0
81$0$0$0$0
82$0$0$0$0
83$0$0$0$0
84$0$0$0$0
85$0$0$0$0
86$0$0$0$0
87$0$0$0$0
88$0$0$0$0
89$0$0$0$0
90$0$0$0$0
91$0$0$0$0
92$0$0$0$0
93$0$0$0$0
94$0$0$0$0
95$0$0$0$0
96$0$0$0$0
97$0$0$0$0
98$0$0$0$0
99$0$0$0$0
100$0$0$0$0