Can I retire at age 55 with 420,000?

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 $420,000?

Depending on your rate of return and investment timeframe, you'll need to save this amount every month.
2%4%6%8%10%15.6%
1 years$34,683$34,374$34,073$33,779$33,491$32,722
2 years$17,170$16,850$16,540$16,240$15,948$15,177
3 years$11,333$11,012$10,703$10,405$10,118$9,370
4 years$8,415$8,095$7,789$7,496$7,216$6,496
5 years$6,665$6,346$6,044$5,758$5,486$4,796
6 years$5,498$5,182$4,885$4,605$4,341$3,682
7 years$4,665$4,352$4,059$3,786$3,530$2,902
8 years$4,041$3,731$3,443$3,176$2,929$2,332
9 years$3,556$3,248$2,965$2,705$2,466$1,900
10 years$3,167$2,863$2,585$2,332$2,101$1,565
11 years$2,850$2,549$2,276$2,029$1,807$1,300
12 years$2,586$2,288$2,020$1,780$1,566$1,087
13 years$2,363$2,067$1,805$1,571$1,366$914
14 years$2,171$1,879$1,621$1,395$1,197$772
15 years$2,006$1,717$1,464$1,244$1,054$655
16 years$1,861$1,575$1,327$1,114$932$557
17 years$1,733$1,451$1,208$1,001$826$475
18 years$1,620$1,340$1,102$902$734$405
19 years$1,518$1,242$1,009$815$655$347
20 years$1,427$1,154$926$738$585$297
21 years$1,345$1,075$852$670$523$255
22 years$1,270$1,004$785$609$469$219
23 years$1,202$939$725$555$421$189
24 years$1,140$880$671$506$378$162
25 years$1,083$825$621$462$341$140
26 years$1,030$776$576$422$307$121
27 years$981$730$535$387$277$104
28 years$936$688$497$354$250$90
29 years$894$649$463$325$225$77
30 years$855$613$431$298$204$67
31 years$818$579$402$274$184$58
32 years$784$548$375$252$167$50
33 years$752$519$350$231$151$43
34 years$722$492$327$213$136$37
35 years$694$467$306$196$124$32
36 years$667$443$286$181$112$28
37 years$642$421$268$166$101$24
38 years$618$400$251$153$92$21
39 years$596$380$235$141$83$18
40 years$574$362$220$130$76$16
41 years$554$344$206$120$69$13
42 years$535$328$194$111$62$12
43 years$516$312$182$102$57$10
44 years$499$298$171$95$51$9
45 years$482$284$160$87$47$8
46 years$467$271$150$81$42$6
47 years$452$259$141$75$38$6
48 years$437$247$133$69$35$5
49 years$423$236$125$64$32$4
50 years$410$225$117$59$29$4

Sample Expected Returns by Investment Class

How long will my money last in retirement? Person retiring at age 55 starting with $420,000, adding $2,678 every year, while hoping to spend $34,916 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: 55/19/26 Blend
54$420,000$420,000$420,000$420,000
55$465,602$443,342$436,832$487,741
56$475,943$427,916$414,316$487,842
57$486,169$410,563$389,875$484,100
58$496,231$391,153$363,408$479,307
59$506,073$369,547$334,809$473,374
60$515,636$345,597$303,968$466,204
61$524,849$319,150$270,769$457,694
62$533,635$290,039$235,092$447,732
63$541,907$258,093$196,809$436,196
64$549,570$223,128$155,790$422,957
65$556,514$184,949$111,897$407,874
66$562,620$143,353$64,987$390,793
67$567,752$98,123$14,909$371,551
68$571,762$49,030$0$349,969
69$574,484$0$0$336,545
70$575,731$0$0$326,361
71$575,299$0$0$325,387
72$572,960$0$0$323,235
73$568,460$0$0$319,751
74$561,519$0$0$314,763
75$551,824$0$0$308,081
76$539,031$0$0$299,496
77$522,756$0$0$288,775
78$502,578$0$0$275,661
79$478,026$0$0$259,868
80$448,581$0$0$241,081
81$413,670$0$0$218,951
82$372,657$0$0$193,092
83$324,839$0$0$163,077
84$269,440$0$0$128,435
85$205,602$0$0$88,644
86$132,376$0$0$43,129
87$48,714$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