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| Period | Opening balance | Withdrawn | Returns | Closing balance |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 | ₹4,26,151 | ₹2,92,434 | ₹48,66,283 |
| 2027 | ₹48,66,283 | ₹8,52,303 | ₹5,59,684 | ₹45,73,664 |
| 2028 | ₹45,73,664 | ₹8,52,303 | ₹5,22,572 | ₹42,43,934 |
| 2029 | ₹42,43,934 | ₹8,52,303 | ₹4,80,754 | ₹38,72,386 |
| 2030 | ₹38,72,386 | ₹8,52,303 | ₹4,33,633 | ₹34,53,716 |
| 2031 | ₹34,53,716 | ₹8,52,303 | ₹3,80,535 | ₹29,81,948 |
| 2032 | ₹29,81,948 | ₹8,52,303 | ₹3,20,703 | ₹24,50,348 |
| 2033 | ₹24,50,348 | ₹8,52,303 | ₹2,53,283 | ₹18,51,328 |
| 2034 | ₹18,51,328 | ₹8,52,303 | ₹1,77,312 | ₹11,76,338 |
| 2035 | ₹11,76,338 | ₹8,52,303 | ₹91,706 | ₹4,15,741 |
| 2036 | ₹4,15,741 | ₹4,26,151 | ₹10,410 | ₹0 |