Finance · Free tool
SWP Calculator
A Systematic Withdrawal Plan pays you a fixed monthly amount from a corpus that continues to earn returns. Useful for retirement income from mutual funds.
₹50,00,000
₹40,000
8.0%
Corpus lasts
22.5 yrs
270 months until depletion
Total withdrawn: ₹1,07,86,382
Year-by-year balance
| Year | Withdrawn | Remaining |
|---|---|---|
| 1 | ₹4,80,000 | ₹49,17,000 |
| 2 | ₹4,80,000 | ₹48,27,112 |
| 3 | ₹4,80,000 | ₹47,29,763 |
| 4 | ₹4,80,000 | ₹46,24,334 |
| 5 | ₹4,80,000 | ₹45,10,154 |
| 6 | ₹4,80,000 | ₹43,86,498 |
| 7 | ₹4,80,000 | ₹42,52,578 |
| 8 | ₹4,80,000 | ₹41,07,543 |
| 9 | ₹4,80,000 | ₹39,50,470 |
| 10 | ₹4,80,000 | ₹37,80,360 |
| 11 | ₹4,80,000 | ₹35,96,131 |
| 12 | ₹4,80,000 | ₹33,96,611 |
| 13 | ₹4,80,000 | ₹31,80,531 |
| 14 | ₹4,80,000 | ₹29,46,516 |
| 15 | ₹4,80,000 | ₹26,93,079 |
| 16 | ₹4,80,000 | ₹24,18,606 |
| 17 | ₹4,80,000 | ₹21,21,352 |
| 18 | ₹4,80,000 | ₹17,99,426 |
| 19 | ₹4,80,000 | ₹14,50,780 |
| 20 | ₹4,80,000 | ₹10,73,197 |
| 21 | ₹4,80,000 | ₹6,64,275 |
| 22 | ₹4,80,000 | ₹2,21,412 |