Can I retire at age 54 with 528,000?

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 $528,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.1%
1 years$43,602$43,213$42,834$42,465$42,103$41,908
2 years$21,585$21,183$20,793$20,416$20,049$19,852
3 years$14,247$13,843$13,455$13,081$12,720$12,527
4 years$10,579$10,176$9,792$9,424$9,072$8,885
5 years$8,378$7,978$7,599$7,238$6,896$6,716
6 years$6,912$6,515$6,141$5,789$5,457$5,283
7 years$5,865$5,471$5,103$4,759$4,438$4,271
8 years$5,080$4,690$4,328$3,992$3,682$3,521
9 years$4,470$4,083$3,728$3,401$3,101$2,946
10 years$3,982$3,599$3,250$2,931$2,642$2,494
11 years$3,583$3,204$2,861$2,551$2,272$2,131
12 years$3,251$2,876$2,539$2,238$1,969$1,834
13 years$2,970$2,599$2,269$1,976$1,717$1,588
14 years$2,730$2,362$2,038$1,754$1,505$1,382
15 years$2,521$2,158$1,840$1,564$1,325$1,208
16 years$2,339$1,980$1,668$1,400$1,171$1,060
17 years$2,179$1,824$1,518$1,258$1,038$933
18 years$2,036$1,685$1,386$1,134$923$823
19 years$1,909$1,562$1,269$1,025$823$728
20 years$1,795$1,451$1,164$928$735$645
21 years$1,691$1,352$1,071$842$658$573
22 years$1,597$1,262$987$766$590$509
23 years$1,512$1,180$911$697$529$454
24 years$1,433$1,106$843$636$476$404
25 years$1,361$1,038$781$581$428$361
26 years$1,295$975$724$531$386$322
27 years$1,234$918$672$486$348$288
28 years$1,177$865$625$445$314$258
29 years$1,124$816$582$408$283$231
30 years$1,075$770$542$375$256$207
31 years$1,029$728$505$344$231$185
32 years$986$689$471$316$209$166
33 years$946$653$440$291$189$149
34 years$908$619$411$268$172$134
35 years$872$587$384$246$155$120
36 years$839$557$360$227$141$108
37 years$807$529$337$209$128$97
38 years$777$503$315$193$116$87
39 years$749$478$295$178$105$78
40 years$722$455$277$164$95$70
41 years$696$433$260$151$86$63
42 years$672$412$243$140$78$57
43 years$649$393$228$129$71$51
44 years$627$374$214$119$65$46
45 years$606$357$201$110$59$41
46 years$587$341$189$101$53$37
47 years$568$325$178$94$48$33
48 years$549$310$167$87$44$30
49 years$532$296$157$80$40$27
50 years$516$283$148$74$36$24

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 54 starting with $528,000, adding $3,513 every year, while hoping to spend $36,226 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: 65/22/13 Blend
53$528,000$528,000$528,000$528,000
54$585,480$557,496$549,312$621,546
55$606,654$546,269$529,169$634,850
56$628,775$533,278$507,138$644,835
57$651,899$518,397$483,117$654,840
58$676,090$501,496$456,999$664,864
59$701,416$482,435$428,673$674,909
60$727,951$461,064$398,024$684,978
61$755,775$437,229$364,930$695,076
62$784,974$410,764$329,266$705,211
63$815,643$381,493$290,898$715,392
64$847,884$349,231$249,688$725,631
65$881,809$313,784$205,493$735,944
66$917,538$274,944$158,162$746,349
67$955,204$232,494$107,538$756,870
68$994,951$186,202$53,456$767,534
69$1,036,934$135,824$0$778,375
70$1,081,326$81,103$0$790,023
71$1,128,312$21,768$0$809,883
72$1,178,096$0$0$830,614
73$1,230,902$0$0$862,585
74$1,286,971$0$0$902,145
75$1,346,571$0$0$944,216
76$1,409,993$0$0$989,004
77$1,477,555$0$0$1,036,738
78$1,549,606$0$0$1,087,667
79$1,626,529$0$0$1,142,064
80$1,708,741$0$0$1,200,228
81$1,796,704$0$0$1,262,487
82$1,890,919$0$0$1,329,202
83$1,991,938$0$0$1,400,767
84$2,100,369$0$0$1,477,614
85$2,216,875$0$0$1,560,221
86$2,342,186$0$0$1,649,108
87$2,477,103$0$0$1,744,848
88$2,622,506$0$0$1,848,071
89$2,779,361$0$0$1,959,468
90$2,948,731$0$0$2,079,798
91$3,131,781$0$0$2,209,897
92$3,329,794$0$0$2,350,682
93$3,544,180$0$0$2,503,162
94$3,776,487$0$0$2,668,444
95$4,028,420$0$0$2,847,749
96$4,301,852$0$0$3,042,417
97$4,598,844$0$0$3,253,924
98$4,921,663$0$0$3,483,892
99$5,272,802$0$0$3,734,106
100$5,655,004$0$0$4,006,529