Can I retire at age 55 with 2,510,000?

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 $2,510,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%20%
1 years$207,273$205,427$203,626$201,868$200,151$192,134
2 years$102,611$100,700$98,848$97,052$95,310$87,334
3 years$67,728$65,808$63,961$62,182$60,469$52,784
4 years$50,289$48,376$46,547$44,799$43,127$35,792
5 years$39,829$37,927$36,122$34,410$32,784$25,819
6 years$32,858$30,971$29,192$27,518$25,941$19,349
7 years$27,881$26,009$24,259$22,624$21,097$14,876
8 years$24,149$22,295$20,574$18,979$17,502$11,645
9 years$21,249$19,411$17,720$16,166$14,739$9,238
10 years$18,930$17,110$15,449$13,935$12,559$7,402
11 years$17,033$15,232$13,601$12,127$10,801$5,976
12 years$15,454$13,672$12,070$10,637$9,360$4,854
13 years$14,119$12,355$10,784$9,391$8,162$3,962
14 years$12,976$11,230$9,690$8,337$7,155$3,246
15 years$11,986$10,259$8,748$7,435$6,300$2,667
16 years$11,120$9,413$7,932$6,657$5,568$2,197
17 years$10,357$8,669$7,217$5,981$4,937$1,814
18 years$9,680$8,010$6,589$5,390$4,389$1,500
19 years$9,075$7,424$6,032$4,871$3,912$1,242
20 years$8,531$6,899$5,535$4,411$3,495$1,029
21 years$8,039$6,426$5,092$4,003$3,127$854
22 years$7,593$5,998$4,693$3,640$2,803$709
23 years$7,186$5,610$4,333$3,315$2,516$589
24 years$6,813$5,256$4,007$3,024$2,262$490
25 years$6,471$4,933$3,711$2,761$2,035$407
26 years$6,156$4,636$3,442$2,525$1,833$339
27 years$5,864$4,363$3,196$2,311$1,653$282
28 years$5,594$4,111$2,971$2,117$1,491$235
29 years$5,343$3,878$2,765$1,942$1,347$195
30 years$5,109$3,663$2,576$1,782$1,217$163
31 years$4,891$3,463$2,401$1,637$1,100$135
32 years$4,687$3,276$2,240$1,504$995$113
33 years$4,495$3,103$2,092$1,383$901$94
34 years$4,315$2,941$1,954$1,273$815$78
35 years$4,146$2,789$1,827$1,171$738$65
36 years$3,986$2,647$1,709$1,079$669$54
37 years$3,836$2,514$1,600$994$606$45
38 years$3,694$2,390$1,498$916$550$38
39 years$3,559$2,272$1,404$845$499$31
40 years$3,432$2,162$1,316$779$452$26
41 years$3,311$2,058$1,234$719$410$22
42 years$3,196$1,960$1,157$664$372$18
43 years$3,086$1,867$1,086$612$338$15
44 years$2,982$1,780$1,019$566$307$13
45 years$2,883$1,697$957$522$278$11
46 years$2,789$1,619$899$482$253$9
47 years$2,698$1,545$845$446$230$7
48 years$2,612$1,475$794$412$208$6
49 years$2,530$1,409$746$381$189$5
50 years$2,451$1,346$701$352$172$4

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 55 starting with $2,510,000, adding $2,860 every year, while hoping to spend $41,501 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: 67/22/11 Blend
54$2,510,000$2,510,000$2,510,000$2,510,000
55$2,768,970$2,635,940$2,597,035$2,947,763
56$3,007,248$2,720,944$2,639,879$3,152,082
57$3,268,440$2,808,723$2,682,767$3,370,179
58$3,554,838$2,899,368$2,725,658$3,607,552
59$3,868,970$2,992,975$2,768,505$3,866,084
60$4,213,615$3,089,641$2,811,261$4,147,846
61$4,591,841$3,189,470$2,853,874$4,455,118
62$5,007,021$3,292,567$2,896,291$4,790,411
63$5,462,873$3,399,039$2,938,454$5,156,489
64$5,963,495$3,509,000$2,980,300$5,556,396
65$6,513,397$3,622,567$3,021,766$5,993,481
66$7,117,551$3,739,860$3,062,783$6,471,436
67$7,781,432$3,861,004$3,103,276$6,994,324
68$8,511,072$3,986,127$3,143,170$7,566,619
69$9,313,117$4,115,363$3,182,382$8,193,251
70$10,194,889$4,248,850$3,220,826$8,879,648
71$11,164,455$4,386,731$3,258,411$9,631,788
72$12,230,701$4,529,153$3,295,040$10,456,256
73$13,403,420$4,676,269$3,330,611$11,360,306
74$14,693,400$4,828,237$3,365,018$12,351,928
75$16,112,527$4,985,221$3,398,146$13,439,922
76$17,673,898$5,147,389$3,429,877$14,633,984
77$19,391,942$5,314,918$3,460,084$15,944,796
78$21,282,558$5,487,987$3,488,635$17,384,121
79$23,363,266$5,666,785$3,515,391$18,964,923
80$25,653,367$5,851,506$3,540,205$20,701,482
81$28,174,130$6,042,349$3,562,921$22,609,531
82$30,948,991$6,239,524$3,583,379$24,706,402
83$34,003,773$6,443,246$3,601,407$27,011,191
84$37,366,929$6,653,736$3,616,825$29,544,939
85$41,069,812$6,871,225$3,629,445$32,330,827
86$45,146,970$7,095,952$3,639,068$35,394,396
87$49,636,471$7,328,164$3,645,487$38,763,786
88$54,580,263$7,568,116$3,648,484$42,470,004
89$60,024,570$7,816,074$3,647,828$46,547,213
90$66,020,325$8,072,311$3,643,279$51,033,057
91$72,623,655$8,337,110$3,634,585$55,969,012
92$79,896,406$8,610,767$3,621,482$61,400,780
93$87,906,729$8,893,584$3,603,692$67,378,720
94$96,729,723$9,185,878$3,580,923$73,958,320
95$106,448,143$9,487,974$3,552,872$81,200,721
96$117,153,179$9,800,210$3,519,219$89,173,295
97$128,945,320$10,122,937$3,479,629$97,950,281
98$141,935,298$10,456,516$3,433,752$107,613,480
99$156,245,137$10,801,324$3,381,221$118,253,033
100$172,009,301$11,157,749$3,321,653$129,968,267