Can I retire at age 54 with 975,000?

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 $975,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%11.7%
1 years$80,515$79,797$79,098$78,415$77,748$77,193
2 years$39,859$39,116$38,397$37,699$37,023$36,463
3 years$26,309$25,563$24,845$24,154$23,489$22,942
4 years$19,535$18,791$18,081$17,402$16,752$16,223
5 years$15,472$14,733$14,032$13,366$12,735$12,224
6 years$12,764$12,030$11,340$10,689$10,077$9,585
7 years$10,830$10,103$9,423$8,788$8,195$7,722
8 years$9,381$8,660$7,992$7,372$6,799$6,345
9 years$8,254$7,540$6,883$6,279$5,725$5,291
10 years$7,353$6,646$6,001$5,413$4,878$4,463
11 years$6,617$5,917$5,283$4,711$4,196$3,799
12 years$6,003$5,311$4,689$4,132$3,636$3,257
13 years$5,485$4,799$4,189$3,648$3,170$2,810
14 years$5,040$4,362$3,764$3,238$2,779$2,436
15 years$4,656$3,985$3,398$2,888$2,447$2,121
16 years$4,320$3,656$3,081$2,586$2,163$1,853
17 years$4,023$3,367$2,804$2,323$1,918$1,624
18 years$3,760$3,112$2,559$2,094$1,705$1,427
19 years$3,525$2,884$2,343$1,892$1,520$1,257
20 years$3,314$2,680$2,150$1,714$1,357$1,109
21 years$3,123$2,496$1,978$1,555$1,215$980
22 years$2,949$2,330$1,823$1,414$1,089$868
23 years$2,791$2,179$1,683$1,288$977$769
24 years$2,647$2,042$1,557$1,174$879$683
25 years$2,514$1,916$1,442$1,073$791$606
26 years$2,391$1,801$1,337$981$712$539
27 years$2,278$1,695$1,242$898$642$480
28 years$2,173$1,597$1,154$822$579$427
29 years$2,076$1,507$1,074$754$523$380
30 years$1,985$1,423$1,000$692$473$339
31 years$1,900$1,345$933$636$427$302
32 years$1,820$1,273$870$584$387$270
33 years$1,746$1,205$813$537$350$241
34 years$1,676$1,142$759$494$317$215
35 years$1,610$1,083$710$455$287$192
36 years$1,549$1,028$664$419$260$171
37 years$1,490$977$622$386$236$153
38 years$1,435$928$582$356$214$137
39 years$1,383$883$545$328$194$122
40 years$1,333$840$511$303$176$109
41 years$1,286$799$479$279$159$98
42 years$1,241$761$450$258$145$87
43 years$1,199$725$422$238$131$78
44 years$1,158$691$396$220$119$70
45 years$1,120$659$372$203$108$63
46 years$1,083$629$349$187$98$56
47 years$1,048$600$328$173$89$50
48 years$1,015$573$308$160$81$45
49 years$983$547$290$148$74$40
50 years$952$523$272$137$67$36

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 54 starting with $975,000, adding $4,007 every year, while hoping to spend $33,264 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: 67/13/20 Blend
53$975,000$975,000$975,000$975,000
54$1,078,583$1,026,908$1,011,796$1,145,202
55$1,153,206$1,041,834$1,010,298$1,205,243
56$1,234,326$1,056,376$1,007,636$1,266,660
57$1,322,569$1,070,481$1,003,734$1,333,025
58$1,418,628$1,084,091$998,515$1,404,822
59$1,523,260$1,097,144$991,898$1,482,589
60$1,637,304$1,109,575$983,798$1,566,915
61$1,761,677$1,121,313$974,124$1,658,452
62$1,897,394$1,132,283$962,783$1,757,919
63$2,045,569$1,142,406$949,676$1,866,106
64$2,207,429$1,151,595$934,702$1,983,888
65$2,384,325$1,159,762$917,753$2,112,228
66$2,577,744$1,166,808$898,715$2,252,186
67$2,789,323$1,172,631$877,472$2,404,934
68$3,020,866$1,177,122$853,899$2,571,763
69$3,274,358$1,180,165$827,869$2,754,097
70$3,551,985$1,181,635$799,245$2,953,504
71$3,856,155$1,181,402$767,887$3,171,716
72$4,189,519$1,179,327$733,647$3,410,641
73$4,554,997$1,175,262$696,371$3,672,382
74$4,955,805$1,169,048$655,899$3,959,261
75$5,395,487$1,160,521$612,060$4,273,834
76$5,877,942$1,149,502$564,681$4,618,923
77$6,407,470$1,135,806$513,575$4,997,638
78$6,988,804$1,119,232$458,552$5,413,406
79$7,627,159$1,099,572$399,410$5,870,009
80$8,328,279$1,076,601$335,941$6,371,613
81$9,098,493$1,050,083$267,924$6,922,814
82$9,944,772$1,019,770$195,131$7,528,679
83$10,874,795$985,395$117,325$8,194,792
84$11,897,024$946,679$34,255$8,927,310
85$13,020,779$903,325$0$9,733,023
86$14,256,331$855,021$0$10,631,021
87$15,614,993$801,433$0$11,626,502
88$17,109,231$742,212$0$12,721,305
89$18,752,779$676,987$0$13,925,519
90$20,560,769$605,365$0$15,250,262
91$22,549,872$526,933$0$16,707,787
92$24,738,459$441,253$0$18,311,598
93$27,146,770$347,862$0$20,076,574
94$29,797,105$246,272$0$22,019,115
95$32,714,038$135,968$0$24,157,293
96$35,924,643$16,403$0$26,511,023
97$39,458,754$0$0$29,102,254
98$43,349,243$0$0$31,971,338
99$47,632,330$0$0$35,132,606
100$52,347,929$0$0$38,613,179