Shridha/ tools

SWP Calculator

Enter the amount you have invested, the monthly amount you want to take out and an expected return. See what is left after your chosen period, or when the money runs out.

₹

₹50 lakh

₹
% per year
years
%

To keep up with rising costs. 0 keeps it flat.

Left at the end₹69,63,401after 20 years of withdrawals
Total withdrawn₹72,00,000
First year’s withdrawal₹3,60,000
Year-by-year table
YearWithdrawnBalance
1₹3,60,000₹50,41,500
2₹3,60,000₹50,86,444
3₹3,60,000₹51,35,119
4₹3,60,000₹51,87,833
5₹3,60,000₹52,44,923
6₹3,60,000₹53,06,751
7₹3,60,000₹53,73,711
8₹3,60,000₹54,46,229
9₹3,60,000₹55,24,765
10₹3,60,000₹56,09,820
11₹3,60,000₹57,01,935
12₹3,60,000₹58,01,695
13₹3,60,000₹59,09,735
14₹3,60,000₹60,26,742
15₹3,60,000₹61,53,461
16₹3,60,000₹62,90,697
17₹3,60,000₹64,39,324
18₹3,60,000₹66,00,287
19₹3,60,000₹67,74,610
20₹3,60,000₹69,63,401

Amounts are shown in rupees with Indian digit grouping. The maths works for any currency, so ignore the ₹ if you are using another one.

For planning, not for deciding. This tool gives estimates to help you plan and compare. It is not financial, tax, legal or medical advice, and it should not be the only thing you base a decision on. Check the numbers with your bank, lender, advisor or doctor before you act.

How it works

A systematic withdrawal plan (SWP) takes a fixed amount out of an investment every month. What remains stays invested and keeps earning.

Each month, the balance grows by the monthly return, and then the withdrawal is taken at the end of the month.

If your withdrawal is bigger than the return, the balance shrinks. If the money runs out before the period ends, the result tells you in which month.

You can raise the withdrawal each year to keep up with prices. That makes the money run out sooner, so try it to see the effect.

The formula

Each month: balance = balance × (1 + monthly return) − withdrawal

The monthly return is the yearly return ÷ 12. The withdrawal for each year is the previous year’s withdrawal × (1 + yearly raise).

A worked example

Starting with ₹50,00,000 and withdrawing ₹30,000 a month at an expected 8% a year for 20 years leaves about ₹69.6 lakh at the end. Withdrawing ₹50,000 a month instead lets the money run out in under 14 years.

Frequently asked questions

What is a safe withdrawal rate?

A common rule of thumb is about 4% of the starting amount a year, but it depends on returns, how long you need the money for and how much you can adjust. Treat any rule as a starting point.

Are returns steady?

No. This calculator uses one steady return. Real markets go up and down, and a bad run early on does more harm when you are also withdrawing.

Is the withdrawal taxed?

For mutual funds, the gains part of each withdrawal can be taxed, and rules vary by fund type. This calculator ignores tax.

Related tools