SWP Calculator
₹
💰₹ 10 Lakh
%
Yr
Annual Withdraw
₹1,70,460
Total Withdraws
₹17,04,600
Returns Generated
₹7,04,600
Principal
Interest
| # | YEAR | OPENING | WITHDRAWS | RETURNS | CLOSING |
|---|---|---|---|---|---|
| 1. | 2025 | 10,00,000 | 99,435 | 68,077 | 9,68,642 |
| 2. | 2026 | 9,68,642 | 1,70,460 | 1,11,352 | 9,09,534 |
| 3. | 2027 | 9,09,534 | 1,70,460 | 1,03,854 | 8,42,928 |
| 4. | 2028 | 8,42,928 | 1,70,460 | 95,407 | 7,67,875 |
| 5. | 2029 | 7,67,875 | 1,70,460 | 85,890 | 6,83,305 |
| 6. | 2030 | 6,83,305 | 1,70,460 | 75,164 | 5,88,009 |
| 7. | 2031 | 5,88,009 | 1,70,460 | 63,076 | 4,80,625 |
| 8. | 2032 | 4,80,625 | 1,70,460 | 49,459 | 3,59,624 |
| 9. | 2033 | 3,59,624 | 1,70,460 | 34,113 | 2,23,277 |
| 10. | 2034 | 2,23,277 | 1,70,460 | 16,821 | 69,638 |
| 11. | 2035 | 69,638 | 71,025 | 1,393 | 6 |