Wealth Planner

SWP Calculator

Plan monthly withdrawals. Shows sustainability, remaining corpus & inflation-adjusted income.

Live preview

Inputs

Live preview
₹1,00,00,000
10%
₹50,000
2 years
20 years
Off
Advanced options
Tax & inflation adjustments
Disclaimer: Estimates only. SWP may exhaust corpus depending on actual returns.

Results

Updated instantly
Corpus left
81%
Remaining share
Total Withdrawn
₹1,20,00,000
Remaining Corpus
₹5,14,62,706
Corpus Lasts
122 Yrs (2148)
End corpus (after 22 years)
₹5,14,62,706
Corpus sustains for 122 years with selected inputs.
Total withdrawn over 20 years
₹1,20,00,000
First SWP: ₹50,000/mo
Profit
₹5,34,62,706

YOY – Withdrawal vs Growth

PeriodOp. BalanceGrowthWithdrawalCl. Balance
2026₹1,00,00,000₹10,47,131₹0₹1,10,47,131
2027₹1,10,47,131₹11,56,779₹0₹1,22,03,910
Jan 2028₹1,22,03,910₹1,01,699(₹50,000)₹1,22,55,609
Feb 2028₹1,22,55,609₹1,02,130(₹50,000)₹1,23,07,739
Mar 2028₹1,23,07,739₹1,02,564(₹50,000)₹1,23,60,303
Apr 2028₹1,23,60,303₹1,03,003(₹50,000)₹1,24,13,306
May 2028₹1,24,13,306₹1,03,444(₹50,000)₹1,24,66,750
Jun 2028₹1,24,66,750₹1,03,890(₹50,000)₹1,25,20,640
Jul 2028₹1,25,20,640₹1,04,339(₹50,000)₹1,25,74,978
Aug 2028₹1,25,74,978₹1,04,791(₹50,000)₹1,26,29,770
Sep 2028₹1,26,29,770₹1,05,248(₹50,000)₹1,26,85,018
Oct 2028₹1,26,85,018₹1,05,708(₹50,000)₹1,27,40,726
Nov 2028₹1,27,40,726₹1,06,173(₹50,000)₹1,27,96,899
Dec 2028₹1,27,96,899₹1,06,641(₹50,000)₹1,28,53,540
Jan 2029₹1,28,53,540₹1,07,113(₹50,000)₹1,29,10,653
Feb 2029₹1,29,10,653₹1,07,589(₹50,000)₹1,29,68,242
Mar 2029₹1,29,68,242₹1,08,069(₹50,000)₹1,30,26,310
Apr 2029₹1,30,26,310₹1,08,553(₹50,000)₹1,30,84,863
May 2029₹1,30,84,863₹1,09,041(₹50,000)₹1,31,43,903
Jun 2029₹1,31,43,903₹1,09,533(₹50,000)₹1,32,03,436
Jul 2029₹1,32,03,436₹1,10,029(₹50,000)₹1,32,63,465
Aug 2029₹1,32,63,465₹1,10,529(₹50,000)₹1,33,23,993
Sep 2029₹1,33,23,993₹1,11,033(₹50,000)₹1,33,85,027
Oct 2029₹1,33,85,027₹1,11,542(₹50,000)₹1,34,46,569
Nov 2029₹1,34,46,569₹1,12,055(₹50,000)₹1,35,08,623
Dec 2029₹1,35,08,623₹1,12,572(₹50,000)₹1,35,71,195
Jan 2030₹1,35,71,195₹1,13,093(₹50,000)₹1,36,34,289
Feb 2030₹1,36,34,289₹1,13,619(₹50,000)₹1,36,97,908
Mar 2030₹1,36,97,908₹1,14,149(₹50,000)₹1,37,62,057
Apr 2030₹1,37,62,057₹1,14,684(₹50,000)₹1,38,26,741
Showing 30 of 242 rows. Growth is computed monthly. Withdrawal amounts shown in brackets.

About SWP Calculator

Guide

1What is SWP (Systematic Withdrawal Plan)?

A Systematic Withdrawal Plan (SWP) allows you to withdraw a fixed amount from your mutual fund investment at regular intervals. It is essentially the reverse of a SIP — instead of investing periodically, you redeem periodically from an existing corpus.

SWP is popular among retirees and individuals seeking regular income from their investments while keeping the remaining corpus invested for potential growth.

2How SWP Works

When you set up an SWP, mutual fund units are redeemed each month (or at your chosen frequency) to provide you the withdrawal amount. The remaining units continue to earn returns based on the fund's performance.

  • Units redeemed: Only enough units to cover your withdrawal are sold each period
  • Remaining corpus: Continues to be invested and can grow
  • Flexible frequency: Monthly, quarterly, or semi-annual withdrawals

3SWP Formula

The remaining corpus after each withdrawal is calculated as:

Remaining = Previous Balance × (1 + r) - W

  • r = Periodic rate of return
  • W = Withdrawal amount per period

The total duration your corpus lasts depends on the withdrawal rate versus the growth rate. If withdrawals exceed growth, the corpus will eventually deplete.

4How to Use This SWP Calculator

  • Step 1: Enter your total investment corpus (e.g., ₹50,00,000)
  • Step 2: Specify the monthly withdrawal amount you need (e.g., ₹30,000)
  • Step 3: Set the expected annual return on the remaining investment
  • Step 4: View how long your corpus will last and the total amount withdrawn

5Benefits of Using SWP

  • Regular Income: Provides a steady cash flow similar to a pension
  • Tax Efficiency: Only the capital gains portion of each withdrawal is taxable, not the full amount
  • Corpus Growth: Remaining investment continues to earn returns
  • Flexibility: Adjust withdrawal amounts or stop at any time

Frequently Asked Questions

FAQ