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 withdraws₹85,23,027
Returns generated₹35,23,027
Annual withdraw₹8,52,303
Annual withdrawal plan
| Period | Opening balance | Withdrawn | Returns | Closing balance |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 |