Can I retire at age 54 with 7,300,000?

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 $7,300,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.6%
1 years$602,827$597,458$592,219$587,105$582,112$578,201
2 years$298,429$292,871$287,485$282,262$277,196$273,252
3 years$196,977$191,395$186,022$180,848$175,865$172,009
4 years$146,260$140,695$135,376$130,291$125,428$121,691
5 years$115,838$110,307$105,057$100,076$95,349$91,741
6 years$95,564$90,074$84,902$80,031$75,446$71,973
7 years$81,087$75,644$70,554$65,798$61,358$58,020
8 years$70,235$64,841$59,835$55,197$50,902$47,700
9 years$61,799$56,456$51,536$47,015$42,867$39,800
10 years$55,054$49,763$44,930$40,528$36,525$33,591
11 years$49,539$44,301$39,556$35,271$31,413$28,610
12 years$44,947$39,762$35,105$30,938$27,221$24,548
13 years$41,064$35,933$31,364$27,313$23,738$21,190
14 years$37,738$32,662$28,181$24,246$20,808$18,384
15 years$34,859$29,838$25,443$21,623$18,321$16,017
16 years$32,342$27,376$23,068$19,361$16,192$14,004
17 years$30,123$25,212$20,991$17,396$14,357$12,282
18 years$28,153$23,297$19,162$15,677$12,766$10,800
19 years$26,393$21,591$17,542$14,165$11,378$9,518
20 years$24,810$20,064$16,099$12,830$10,163$8,405
21 years$23,381$18,689$14,808$11,644$9,095$7,434
22 years$22,082$17,445$13,648$10,587$8,153$6,586
23 years$20,899$16,316$12,602$9,642$7,318$5,842
24 years$19,816$15,287$11,654$8,794$6,578$5,187
25 years$18,821$14,346$10,794$8,031$5,919$4,611
26 years$17,904$13,483$10,011$7,343$5,332$4,103
27 years$17,056$12,689$9,296$6,721$4,807$3,653
28 years$16,270$11,957$8,642$6,158$4,337$3,255
29 years$15,540$11,280$8,042$5,647$3,916$2,902
30 years$14,860$10,653$7,491$5,183$3,539$2,589
31 years$14,225$10,070$6,984$4,760$3,199$2,310
32 years$13,630$9,529$6,516$4,374$2,894$2,063
33 years$13,073$9,024$6,084$4,023$2,619$1,842
34 years$12,550$8,552$5,684$3,701$2,371$1,646
35 years$12,058$8,112$5,314$3,407$2,148$1,471
36 years$11,594$7,699$4,972$3,138$1,946$1,315
37 years$11,156$7,313$4,653$2,891$1,764$1,176
38 years$10,743$6,950$4,358$2,665$1,599$1,052
39 years$10,351$6,608$4,083$2,457$1,450$941
40 years$9,980$6,287$3,827$2,266$1,315$842
41 years$9,628$5,985$3,588$2,091$1,193$754
42 years$9,294$5,700$3,366$1,930$1,083$675
43 years$8,976$5,431$3,158$1,781$983$604
44 years$8,673$5,177$2,965$1,645$892$541
45 years$8,385$4,936$2,784$1,519$810$484
46 years$8,110$4,709$2,615$1,403$735$433
47 years$7,848$4,494$2,456$1,296$668$388
48 years$7,597$4,290$2,308$1,198$606$347
49 years$7,357$4,097$2,170$1,107$551$311
50 years$7,127$3,913$2,040$1,023$500$279

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 54 starting with $7,300,000, adding $5,979 every year, while hoping to spend $46,065 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: 54/35/11 Blend
53$7,300,000$7,300,000$7,300,000$7,300,000
54$8,050,767$7,663,867$7,550,717$8,462,575
55$8,822,933$7,990,384$7,754,654$9,069,329
56$9,672,315$8,331,356$7,963,878$9,723,870
57$10,606,742$8,687,443$8,178,518$10,435,189
58$11,634,838$9,059,336$8,398,707$11,208,685
59$12,766,105$9,447,757$8,624,577$12,050,295
60$14,011,013$9,853,463$8,856,266$12,966,542
61$15,381,100$10,277,246$9,093,914$13,964,599
62$16,889,075$10,719,934$9,337,663$15,052,350
63$18,548,946$11,182,396$9,587,660$16,238,465
64$20,376,145$11,665,539$9,844,053$17,532,479
65$22,387,677$12,170,316$10,106,994$18,944,878
66$24,602,280$12,697,722$10,376,639$20,487,195
67$27,040,601$13,248,799$10,653,144$22,172,118
68$29,725,390$13,824,638$10,936,673$24,013,605
69$32,681,718$14,426,383$11,227,389$26,027,013
70$35,937,208$15,055,230$11,525,461$28,229,238
71$39,522,299$15,712,433$11,831,060$30,638,875
72$43,470,534$16,399,302$12,144,361$33,276,385
73$47,818,873$17,117,212$12,465,542$36,164,287
74$52,608,044$17,867,602$12,794,784$39,327,367
75$57,882,927$18,651,978$13,132,272$42,792,907
76$63,692,978$19,471,917$13,478,195$46,590,937
77$70,092,693$20,329,072$13,832,746$50,754,516
78$77,142,124$21,225,173$14,196,119$55,320,037
79$84,907,447$22,162,032$14,568,515$60,327,568
80$93,461,582$23,141,547$14,950,136$65,821,223
81$102,884,887$24,165,707$15,341,189$71,849,575
82$113,265,911$25,236,592$15,741,885$78,466,105
83$124,702,233$26,356,383$16,152,436$85,729,707
84$137,301,380$27,527,366$16,573,062$93,705,232
85$151,181,845$28,751,931$17,003,984$102,464,096
86$166,474,202$30,032,585$17,445,427$112,084,947
87$183,322,342$31,371,953$17,897,621$122,654,401
88$201,884,828$32,772,785$18,360,797$134,267,853
89$222,336,390$34,237,962$18,835,194$147,030,366
90$244,869,580$35,770,500$19,321,051$161,057,659
91$269,696,584$37,373,561$19,818,613$176,477,189
92$297,051,227$39,050,457$20,328,128$193,429,345
93$327,191,180$40,804,657$20,849,848$212,068,763
94$360,400,391$42,639,796$21,384,029$232,565,781
95$396,991,766$44,559,682$21,930,929$255,108,030
96$437,310,124$46,568,303$22,490,812$279,902,199
97$481,735,447$48,669,841$23,063,946$307,175,975
98$530,686,474$50,868,675$23,650,599$337,180,179
99$584,624,647$53,169,392$24,251,047$370,191,122
100$644,058,471$55,576,802$24,865,567$406,513,203