SWP Calculator — Systematic Withdrawal Plan

Plan your monthly withdrawals from your mutual fund corpus. Calculate how much you can withdraw and how long your investment will last.

₹
₹50 Lakh
₹
₹30 Thousand
%
Yr
Corpus₹50.00 L
Withdrawal₹30,000/mo
Duration20 years
Return rate10% p.a.
Total Withdrawn₹72,00,000₹72.00 L
Withdrawn
₹72,00,000
₹72.00 L
Rem. Corpus
₹1,38,59,303
₹1.39 Cr
Returns
+₹1,60,59,303
₹1.61 Cr
Your corpus survives the full duration with ₹1,38,59,303 remaining

Year-by-Year SWP Tracking

Starting corpus ₹50,00,000 with ₹30,000/mo withdrawals at 10% p.a.

YearYearly WithdrawnYearly ReturnsEnd of Year Balance
Year 1
₹3,60,000
+₹5,06,598
₹51,46,598
Year 2
₹3,60,000
+₹5,21,949
₹53,08,547
Year 3
₹3,60,000
+₹5,38,907
₹54,87,455
Year 4
₹3,60,000
+₹5,57,641
₹56,85,096
Year 5
₹3,60,000
+₹5,78,337
₹59,03,433
Year 6
₹3,60,000
+₹6,01,199
₹61,44,632
Year 7
₹3,60,000
+₹6,26,456
₹64,11,088
Year 8
₹3,60,000
+₹6,54,358
₹67,05,446
Year 9
₹3,60,000
+₹6,85,181
₹70,30,627
Year 10
₹3,60,000
+₹7,19,231
₹73,89,858
Year 11
₹3,60,000
+₹7,56,848
₹77,86,706
Year 12
₹3,60,000
+₹7,98,403
₹82,25,109
Year 13
₹3,60,000
+₹8,44,309
₹87,09,418
Year 14
₹3,60,000
+₹8,95,023
₹92,44,441
Year 15
₹3,60,000
+₹9,51,047
₹98,35,487
Year 16
₹3,60,000
+₹10,12,937
₹1,04,88,424
Year 17
₹3,60,000
+₹10,81,308
₹1,12,09,732
Year 18
₹3,60,000
+₹11,56,838
₹1,20,06,571
Year 19
₹3,60,000
+₹12,40,278
₹1,28,86,849
Year 20Final
₹3,60,000
+₹13,32,454
₹1,38,59,303

How to Use This Calculator

1

Enter Total Corpus

The accumulated amount you have available for withdrawals. Range: ₹5 Lakh to ₹100 Crore.

2

Enter Monthly Withdrawal

The fixed amount you wish to withdraw every month.

3

Set Return Rate

The annual percentage return you expect on the remaining corpus.

4

Set Duration

The number of years you want to withdraw for (1–40 years).

5

Check Longevity

The calculator instantly shows if your corpus lasts the full duration or depletes early.

6

Review Year-by-Year Table

See your end-of-year balance, yearly withdrawals, and returns earned.

Frequently Asked Questions

SWP Calculation Methodology

The Concept

Remaining = (Previous Bal + Monthly Return) - Withdrawal

Unlike simple interest, the corpus continuously earns returns while you withdraw.

If Monthly Return > Withdrawal, the corpus grows indefinitely.

If Monthly Return < Withdrawal, the corpus eventually depletes.

Worked Example (Month 1)

Starting Corpus₹50,00,000
Return (e.g. 12% p.a. = 1% per month)+ ₹50,000
Withdrawal- ₹30,000
End of Month 1 Balance₹50,20,000