SWP Calculator
Plan a Systematic Withdrawal Plan and see how long your corpus lasts at an assumed return.
Year-by-year: corpus & total withdrawn28 yrs
| Year | Corpus left | Withdrawn (yr) | Total withdrawn |
|---|---|---|---|
| Y1 | ₹19.79L | ₹1.80L | ₹1.80L |
| Y2 | ₹19.57L | ₹1.80L | ₹3.60L |
| Y3 | ₹19.32L | ₹1.80L | ₹5.40L |
| Y4 | ₹19.06L | ₹1.80L | ₹7.20L |
| Y5 | ₹18.78L | ₹1.80L | ₹9.00L |
| Y6 | ₹18.47L | ₹1.80L | ₹10.80L |
| Y7 | ₹18.13L | ₹1.80L | ₹12.60L |
| Y8 | ₹17.77L | ₹1.80L | ₹14.40L |
| Y9 | ₹17.38L | ₹1.80L | ₹16.20L |
| Y10 | ₹16.95L | ₹1.80L | ₹18.00L |
| Y11 | ₹16.49L | ₹1.80L | ₹19.80L |
| Y12 | ₹15.99L | ₹1.80L | ₹21.60L |
| Y13 | ₹15.45L | ₹1.80L | ₹23.40L |
| Y14 | ₹14.87L | ₹1.80L | ₹25.20L |
| Y15 | ₹14.23L | ₹1.80L | ₹27.00L |
| Y16 | ₹13.55L | ₹1.80L | ₹28.80L |
| Y17 | ₹12.80L | ₹1.80L | ₹30.60L |
| Y18 | ₹12.00L | ₹1.80L | ₹32.40L |
| Y19 | ₹11.13L | ₹1.80L | ₹34.20L |
| Y20 | ₹10.18L | ₹1.80L | ₹36.00L |
| Y21 | ₹9.16L | ₹1.80L | ₹37.80L |
| Y22 | ₹8.05L | ₹1.80L | ₹39.60L |
| Y23 | ₹6.85L | ₹1.80L | ₹41.40L |
| Y24 | ₹5.56L | ₹1.80L | ₹43.20L |
| Y25 | ₹4.15L | ₹1.80L | ₹45.00L |
| Y26 | ₹2.63L | ₹1.80L | ₹46.80L |
| Y27 | ₹97.70K | ₹1.80L | ₹48.60L |
| Y28 | ₹0 | ₹1.00L | ₹49.60L |
Assumes a constant 8% annual return. Projection is capped at 50 years. Actual returns vary.
Independent · No commissions · No fund-house data — how the numbers are computed
How it works
An SWP (Systematic Withdrawal Plan) is the reverse of a SIP: a corpus sits invested while a fixed amount is redeemed every month. This calculator answers the question that matters most about one — how long the money lasts. Enter the starting corpus, the monthly withdrawal and an expected annual return; it simulates month by month, growing the balance at the assumed rate and then deducting the withdrawal, until the corpus depletes or 50 years pass.
The defaults — a ₹20 lakh corpus, ₹15,000 withdrawn monthly, at 8% — show the central tension: whether the corpus outlives the withdrawals depends on the gap between the withdrawal rate and the return. An optional annual step-up raises the withdrawal each year, which is how a real retirement income behaves against inflation, and shortens the corpus's life considerably compared to a flat draw.
The projection assumes the return arrives smoothly every month, which understates a real risk: a market fall early in the withdrawal phase forces selling more units at low prices, and the corpus may never recover even if long-run returns average out. The result here is a baseline, not a safety guarantee — a plan that barely survives at a constant 8% has no margin for an actual market sequence.
Frequently asked questions
How long will a corpus last under an SWP?
It depends on the ratio of withdrawal to corpus and the return the remaining money earns. As a reference point: ₹20 lakh paying out ₹15,000 a month at a constant 8% annual return lasts about 27.6 years. If the annual withdrawal is smaller than the corpus's annual growth, the corpus never depletes and can even keep growing; once withdrawals outpace growth, depletion accelerates because each withdrawal shrinks the base that earns the return.
How is an SWP taxed in India?
Each SWP installment is a redemption of units, and only the gain portion of each redemption is taxed — not the full withdrawal. For equity-oriented funds, gains on units held under 1 year are taxed at 20%, and gains on units held 1 year or more at 12.5% above a ₹1.25 lakh per-year exemption; units redeem oldest-first (FIFO). For debt funds, since April 2023 gains are taxed at your income-tax slab rate.
Is an SWP better than a fixed deposit's interest for monthly income?
They differ in what is guaranteed. An FD pays a contracted interest rate and the principal is not market-linked; an SWP redeems from a market-linked corpus, so the income is only as durable as the corpus. An SWP from an equity or hybrid fund can beat FD interest and is often taxed more lightly, since only the gain in each withdrawal is taxed rather than the whole payout — but it carries the risk that a market fall depletes the corpus faster than planned.
What is a safe monthly withdrawal rate from a corpus?
A common reference is an annual withdrawal of 3–4% of the corpus, stepped up for inflation — roughly ₹25,000–₹33,000 a month from ₹1 crore. Rates in that range have historically survived long retirements in most market sequences, but no rate is safe in all of them; a constant-return calculator overstates safety because it ignores the risk of poor early years. The lower the withdrawal rate relative to the return, the more sequences the plan survives.
Why does this SWP calculator show the corpus lasting 50+ years?
The simulation is capped at 50 years. When the withdrawal is small enough relative to the assumed return — specifically, when the corpus grows more each month than it pays out — the balance never falls, so the calculator reports "50+ years (never depletes)" and shows the balance still standing at the cap rather than a depletion date.
Go further
Work out the corpus a retirement income needs before drawing it down.
The full picture: build a corpus with a step-up SIP, then draw it down with an inflation-linked SWP.
The one-paragraph definition, alongside SIP and STP.
The kind of low-volatility funds SWP corpora often sit in.