Retire

SWP Calculator

Plan systematic withdrawals from your investments. See how much you can withdraw monthly and how your corpus behaves over time.

%
Yr
Total withdraws₹85.2 Lk
Invested
59%₹50,00,000
Returns
41%₹35,23,027
Total withdraws85,23,027
Returns generated35,23,027
Annual withdraw8,52,303

Annual withdrawal plan

SWP withdrawal schedule
PeriodOpening balanceWithdrawnReturnsClosing balance
2026₹50,00,000₹3,55,126₹2,44,253₹48,89,127
2027₹48,89,127₹8,52,303₹5,62,581₹45,99,406
2028₹45,99,406₹8,52,303₹5,25,837₹42,72,940
2029₹42,72,940₹8,52,303₹4,84,433₹39,05,070
2030₹39,05,070₹8,52,303₹4,37,778₹34,90,546
2031₹34,90,546₹8,52,303₹3,85,206₹30,23,449
2032₹30,23,449₹8,52,303₹3,25,966₹24,97,112
2033₹24,97,112₹8,52,303₹2,59,214₹19,04,023
2034₹19,04,023₹8,52,303₹1,83,995₹12,35,716
2035₹12,35,716₹8,52,303₹99,237₹4,82,650
2036₹4,82,650₹4,97,177₹14,526₹0

Frequently asked questions

Keep planning