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 | 1,13,640 | 77,621 | 9,63,981 |
| 2. | 2026 | 9,63,981 | 1,70,460 | 1,10,761 | 9,04,282 |
| 3. | 2027 | 9,04,282 | 1,70,460 | 1,03,188 | 8,37,010 |
| 4. | 2028 | 8,37,010 | 1,70,460 | 94,657 | 7,61,207 |
| 5. | 2029 | 7,61,207 | 1,70,460 | 85,044 | 6,75,791 |
| 6. | 2030 | 6,75,791 | 1,70,460 | 74,211 | 5,79,542 |
| 7. | 2031 | 5,79,542 | 1,70,460 | 62,002 | 4,71,084 |
| 8. | 2032 | 4,71,084 | 1,70,460 | 48,249 | 3,48,873 |
| 9. | 2033 | 3,48,873 | 1,70,460 | 32,750 | 2,11,163 |
| 10. | 2034 | 2,11,163 | 1,70,460 | 15,284 | 55,987 |
| 11. | 2035 | 55,987 | 56,820 | 839 | 6 |