Financial Freedom Calculator
One timeline, end to end: an initial corpus and a step-up SIP build your wealth, then an inflation-linked SWP draws it down — see if your plan lasts.
Investing ₹20.00K/mo (rising 10%/yr) on top of ₹5.00L for 20 years builds ₹4.52Cr. Drawing ₹50.00K/mo (today’s ₹, growing with inflation) leaves ₹6.73Cr across the full 25-year horizon — you’re covered.
Year-by-year: corpus & total withdrawn (nominal)45 yrs
| Year | Corpus | Withdrawn (yr) | Total withdrawn |
|---|---|---|---|
| Y1 | ₹8.20L | — | — |
| Y2 | ₹12.05L | — | — |
| Y3 | ₹16.68L | — | — |
| Y4 | ₹22.21L | — | — |
| Y5 | ₹28.77L | — | — |
| Y6 | ₹36.55L | — | — |
| Y7 | ₹45.72L | — | — |
| Y8 | ₹56.52L | — | — |
| Y9 | ₹69.17L | — | — |
| Y10 | ₹83.99L | — | — |
| Y11 | ₹1.01Cr | — | — |
| Y12 | ₹1.21Cr | — | — |
| Y13 | ₹1.45Cr | — | — |
| Y14 | ₹1.72Cr | — | — |
| Y15 | ₹2.04Cr | — | — |
| Y16 | ₹2.40Cr | — | — |
| Y17 | ₹2.82Cr | — | — |
| Y18 | ₹3.31Cr | — | — |
| Y19 | ₹3.87Cr | — | — |
| Y20 | ₹4.52Cr | — | — |
| Y21 | ₹4.70Cr | ₹19.24L | ₹19.24L |
| Y22 | ₹4.88Cr | ₹20.40L | ₹39.64L |
| Y23 | ₹5.06Cr | ₹21.62L | ₹61.26L |
| Y24 | ₹5.24Cr | ₹22.92L | ₹84.18L |
| Y25 | ₹5.42Cr | ₹24.29L | ₹1.08Cr |
| Y26 | ₹5.60Cr | ₹25.75L | ₹1.34Cr |
| Y27 | ₹5.79Cr | ₹27.30L | ₹1.62Cr |
| Y28 | ₹5.97Cr | ₹28.93L | ₹1.90Cr |
| Y29 | ₹6.14Cr | ₹30.67L | ₹2.21Cr |
| Y30 | ₹6.32Cr | ₹32.51L | ₹2.54Cr |
| Y31 | ₹6.48Cr | ₹34.46L | ₹2.88Cr |
| Y32 | ₹6.64Cr | ₹36.53L | ₹3.25Cr |
| Y33 | ₹6.79Cr | ₹38.72L | ₹3.63Cr |
| Y34 | ₹6.93Cr | ₹41.04L | ₹4.04Cr |
| Y35 | ₹7.05Cr | ₹43.51L | ₹4.48Cr |
| Y36 | ₹7.16Cr | ₹46.12L | ₹4.94Cr |
| Y37 | ₹7.25Cr | ₹48.88L | ₹5.43Cr |
| Y38 | ₹7.31Cr | ₹51.82L | ₹5.95Cr |
| Y39 | ₹7.35Cr | ₹54.93L | ₹6.50Cr |
| Y40 | ₹7.35Cr | ₹58.22L | ₹7.08Cr |
| Y41 | ₹7.32Cr | ₹61.71L | ₹7.70Cr |
| Y42 | ₹7.25Cr | ₹65.42L | ₹8.35Cr |
| Y43 | ₹7.14Cr | ₹69.34L | ₹9.04Cr |
| Y44 | ₹6.96Cr | ₹73.50L | ₹9.78Cr |
| Y45 | ₹6.73Cr | ₹77.91L | ₹10.56Cr |
Accumulation runs Y1–Y20; withdrawals begin at Y21 (retirement, highlighted).
- Initial corpus
- ₹5.00L
- SIP invested
- ₹1.37Cr
- Est. gain
- ₹3.10Cr
Assumes 12% returns while investing, 8% returns and 6% inflation while withdrawing. Income is entered in today’s rupees and inflated to ₹1.60L/mo at retirement, then rises 6% a year. The composition above is always shown in nominal rupees. Actual returns vary.
Independent · No commissions · No fund-house data — how the numbers are computed
How it works
This calculator joins the two halves of a lifetime money plan into one simulation. In the first phase you build a corpus: a monthly SIP that steps up every year, growing on top of anything you have already invested. In the second phase you stop investing and start drawing a monthly income from that corpus, with the income rising every year to keep pace with inflation. The output is whether the corpus survives your chosen withdrawal horizon.
The default assumptions are a ₹20,000 monthly SIP stepping up 10% a year, a ₹5,00,000 starting corpus, 20 years of investing at 12% p.a., then 25 years of withdrawing a ₹50,000-a-month income (entered in today's rupees) at 8% p.a. returns and 6% inflation. Two separate return assumptions exist deliberately: most people shift toward safer, lower-return assets once they stop earning.
The desired income is entered in today's purchasing power. The simulation inflates it to its rupee value at retirement — at the defaults, ₹50,000 today becomes a much larger nominal withdrawal 20 years out — and then raises it by the inflation rate every year of retirement. A toggle switches every figure between nominal rupees and today's rupees, because a nominal corpus decades away always looks larger than it really is.
The result is a projection under constant assumed rates, not a guarantee. Real markets deliver returns unevenly, and the order of good and bad years matters enormously once withdrawals begin. Treat the "corpus lasts" figure as a way to compare plans — a bigger SIP, a later retirement, a smaller income — rather than as a prediction of any one future.
Frequently asked questions
What does the Financial Freedom Calculator actually compute?
The Financial Freedom Calculator runs a two-phase simulation: an accumulation phase where a step-up SIP (plus any starting corpus) compounds at an assumed return, and a withdrawal phase where an inflation-linked monthly income is drawn from the corpus while the remainder keeps earning. It reports the corpus at retirement, how many years the corpus lasts against the withdrawal goal, and the total amount withdrawn, in both nominal and today's rupees.
Why does the calculator use two different return assumptions?
The two return inputs cover two different portfolios. While accumulating, money is typically in growth assets, so the calculator defaults to 12% p.a. After retirement, most investors move toward debt and hybrid holdings to reduce the risk of a crash hitting a corpus they are actively drawing from, so the withdrawal-phase default is a lower 8% p.a. Both are assumptions you can change, not forecasts.
What does "corpus lasts" mean in a retirement drawdown plan?
"Corpus lasts" is the number of years a retirement corpus can sustain the chosen inflation-linked withdrawal before it hits zero. In this calculator, each month the corpus earns the assumed post-retirement return and pays out that month's income; the income itself rises with inflation every year. If the corpus outlives the full withdrawal horizon, the plan shows as covered along with the balance left over.
What is the difference between nominal rupees and today's rupees?
Nominal rupees are the actual figures on a future date; today's rupees restate them in current purchasing power by discounting at the inflation rate. At 6% inflation, a nominal ₹1 crore twenty years from now buys roughly what ₹31 lakh buys today. The calculator shows both because long-horizon nominal numbers look impressive while saying little about the lifestyle they will actually fund.
What is the 4% rule and does it apply in India?
The 4% rule, from William Bengen's 1994 study of US market history, says a retiree withdrawing 4% of the corpus in year one, then inflation-adjusting that amount, would historically not have run out over 30 years. It was derived from US stock and bond returns and US inflation, so its number does not transfer directly to India. This calculator sidesteps the rule by simulating the drawdown itself under whatever return and inflation assumptions you choose.
Go further
Model the accumulation phase on its own, with the same annual step-up.
Model the withdrawal phase on its own — how long a corpus lasts at a fixed drawdown.
Work backwards instead: start from expenses and find the corpus and SIP required.
Where the famous withdrawal rule comes from and why India needs its own math.
Why the order of good and bad years matters most just after you retire.