Systematic Withdrawal Plan Calculator

See how long your corpus lasts with a fixed monthly withdrawal, expected return and tenure.

₹1 L₹1 Cr
₹1,000₹1 L
0%30%
1 yr30 yrs

Projected results

Total investment
₹10,00,000
Total withdrawal
₹12,00,000
Final value
₹10,00,000
Final value₹10,00,000
Final value45%Withdrawn55%
Final value₹10,00,000

Balance and withdrawals over time

₹0₹3.0L₹6.0L₹9.0L₹12L1357910
BalanceTotal withdrawn

Your SWP result

Withdrawing ₹10,000 a month from ₹10,00,000 for 10 years, at an expected 12% a year, you take out ₹12,00,000 in total and are left with about ₹10,00,000.

Show year-by-year table
YearTotal withdrawnBalance at year end
1₹1,20,000₹10,00,000
2₹2,40,000₹10,00,000
3₹3,60,000₹10,00,000
4₹4,80,000₹10,00,000
5₹6,00,000₹10,00,000
6₹7,20,000₹10,00,000
7₹8,40,000₹10,00,000
8₹9,60,000₹10,00,000
9₹10,80,000₹10,00,000
10₹12,00,000₹10,00,000

About the SWP Calculator

An SWP calculator shows what happens when you withdraw a fixed amount every month from a mutual fund corpus that keeps earning returns. Withdrawing ₹30,000 a month from ₹50 lakh at 8% for 20 years leaves about ₹69,63,401. At ₹50,000 a month, the same corpus runs out in year 14.

How it is calculated

Balance after each month = previous balance × (1 + i) − withdrawal

  • i is the monthly rate: the expected annual return ÷ 12 ÷ 100.
  • Withdrawals are taken at the end of each month and stop when the balance reaches zero.
  • While the corpus lasts, the final value equals P × (1 + i)^n − W × ((1 + i)^n − 1) / i.

Worked example

Inputs: ₹50,00,000 corpus, ₹30,000 a month, 8% expected return, 20 years.

Result: ₹72,00,000 withdrawn in total, ₹69,63,401 left at the end.

Open this example in the calculator

Rules and assumptions

  • Each withdrawal redeems fund units, so capital gains tax applies to the gains part of each withdrawal, not the whole amount.
  • Returns are an assumption. A market fall early in the plan shortens how long the corpus lasts.

Frequently asked questions

What is an SWP?

A Systematic Withdrawal Plan redeems a fixed amount from your mutual fund investment at regular intervals, usually monthly, while the rest stays invested.

How long will my SWP last?

It lasts indefinitely if your monthly withdrawal is below the monthly return on the corpus. Above that the corpus shrinks, and the calculator shows the month it runs out.

What is a safe SWP withdrawal rate?

Many retirees aim for 4–6% of the corpus a year, adjusted for expected returns and inflation. A higher rate risks running out early.

Is an SWP taxed?

Only the gains part of each withdrawal is taxed, as capital gains under the rules for that fund type and holding period. This is often more tax-efficient than interest income.