Skip to content
RupeeTree

SWP Calculator

Plan a monthly income from your investments: see how much is left each year, whether it lasts, and how much you can safely take.

Raise the withdrawal each year to keep up with rising prices. 0% keeps it flat.

years
  • To keep your ₹50,00,000 intact, withdraw up to ₹33,333 a month (with no yearly increase).
  • To use it all up in exactly 20 years, start at ₹41,822 a month.

Year-by-year withdrawals

YearMonthly withdrawalWithdrawnReturnsBalance
Year 1₹30,000₹3,60,000₹4,01,500₹50,41,500
Year 2₹30,000₹3,60,000₹4,04,944₹50,86,444
Year 3₹30,000₹3,60,000₹4,08,675₹51,35,119
Year 4₹30,000₹3,60,000₹4,12,715₹51,87,833
Year 5₹30,000₹3,60,000₹4,17,090₹52,44,923
Year 6₹30,000₹3,60,000₹4,21,828₹53,06,751
Year 7₹30,000₹3,60,000₹4,26,960₹53,73,711
Year 8₹30,000₹3,60,000₹4,32,518₹54,46,229
Year 9₹30,000₹3,60,000₹4,38,537₹55,24,765
Year 10₹30,000₹3,60,000₹4,45,055₹56,09,820
Year 11₹30,000₹3,60,000₹4,52,115₹57,01,935
Year 12₹30,000₹3,60,000₹4,59,760₹58,01,695
Year 13₹30,000₹3,60,000₹4,68,040₹59,09,735
Year 14₹30,000₹3,60,000₹4,77,007₹60,26,742
Year 15₹30,000₹3,60,000₹4,86,719₹61,53,461
Year 16₹30,000₹3,60,000₹4,97,236₹62,90,697
Year 17₹30,000₹3,60,000₹5,08,627₹64,39,324
Year 18₹30,000₹3,60,000₹5,20,963₹66,00,287
Year 19₹30,000₹3,60,000₹5,34,323₹67,74,610
Year 20₹30,000₹3,60,000₹5,48,791₹69,63,401

How to use this calculator

  1. Enter the amount you are investing.
  2. Enter how much you want to withdraw every month.
  3. Choose a yearly increase to keep up with rising prices, or leave it at 0%.
  4. Enter the yearly return you expect and how many years you need the income for.
  5. Read the money left, check for a warning that it runs out, and use the withdrawal guide below the results.

How the SWP is calculated

Every month the balance earns the yearly return ÷ 12, then that month's withdrawal is paid. The first payment comes one month after you invest. For a flat withdrawal this gives:

Balance = C × (1 + r)n − W × [((1 + r)n − 1) ÷ r]

C is the amount invested, W the monthly withdrawal, r the monthly return (yearly return ÷ 12 ÷ 100) and n the number of months. With a yearly increase, the calculator works month by month.

Example: withdrawing ₹30,000 a month from ₹50,00,000 at 8% for 20 years pays you ₹72,00,000 in total and leaves₹69,63,401. To use the whole amount up in exactly 20 years, you could withdraw ₹41,822 a month instead.

Frequently asked questions

What is an SWP?

A systematic withdrawal plan (SWP) pays you a fixed amount from a mutual fund every month (or quarter) by selling some of your units. The rest stays invested and keeps earning, so it is a common way to draw a regular income in retirement.

How much can I withdraw without touching my capital?

Roughly the monthly return on your money. From ₹50 lakh earning 8% a year, that is about ₹33,333 a month. The calculator shows this figure for your own numbers.

Why raise the withdrawal every year?

Prices rise, so a fixed income buys less each year. But rising withdrawals drain the fund faster: ₹30,000 a month from ₹50 lakh at 8% leaves ₹69.63 lakh after 20 years if kept flat, but ₹0 if raised 6% a year.

How long will my money last?

It depends on how much you take out and the return. With ₹30,000 a month rising 6% a year, ₹50 lakh earning 8% lasts 17 years 2 months. If the calculator shows a red warning, your money runs out before the period you chose.

Is the return guaranteed?

No. Mutual fund values go up and down, and a fall early in retirement does more damage because you are selling units at low prices. Many people keep a few years of withdrawals in safer debt funds or deposits for that reason. Try a lower return to see how much room you have.

How are SWP withdrawals taxed?

Each withdrawal is a sale of units, so only the gain part of it is taxed as a capital gain — not the whole amount. The rate depends on the type of fund and how long you held the units. This calculator shows amounts before tax.

Last updated . For information only — not financial advice. Check the final figures with your lender or bank.