CalcuOnline
Finance & Business

SWP (Systematic Withdrawal Plan) Calculator

Enter your corpus, monthly withdrawal, and expected return to see how long the balance lasts — or whether it keeps growing.

Final balance
₹1,018,299.31
Total withdrawn
₹3,600,000.00
Corpus lasts
Full 20 yrs
Remaining balance over time
Year-by-year withdrawal summary
YearTotal withdrawnRemaining balance
1₹180,000.00₹1,979,250.12
2₹360,000.00₹1,956,778.02
3₹540,000.00₹1,932,440.74
4₹720,000.00₹1,906,083.47
5₹900,000.00₹1,877,538.57
6₹1,080,000.00₹1,846,624.46
7₹1,260,000.00₹1,813,144.49
8₹1,440,000.00₹1,776,885.70
9₹1,620,000.00₹1,737,617.44
10₹1,800,000.00₹1,695,089.94
11₹1,980,000.00₹1,649,032.68
12₹2,160,000.00₹1,599,152.69
13₹2,340,000.00₹1,545,132.68
14₹2,520,000.00₹1,486,629.04
15₹2,700,000.00₹1,423,269.63
16₹2,880,000.00₹1,354,651.42
17₹3,060,000.00₹1,280,337.93
18₹3,240,000.00₹1,199,856.45
19₹3,420,000.00₹1,112,695.06
20₹3,600,000.00₹1,018,299.31
Formula

How the balance is projected

Each month the balance grows by the monthly return, then the fixed withdrawal is subtracted — repeated until either the tenure ends or the balance reaches zero.

Bm = Bm−1 × (1+r) − W
BₘBalance at the end of month m
rMonthly return — annual rate ÷ 12 ÷ 100
WFixed monthly withdrawal amount
Worked example

₹20,00,000 corpus, ₹15,000 a month at 8%

A ₹20,00,000 corpus earning 8% annually, with a fixed ₹15,000 monthly withdrawal, comfortably outlasts a 20-year target: the 8% growth on the balance outpaces the roughly 9% annual withdrawal rate in the early years, and the projected balance is still positive — and growing in real terms early on — at the end of the period.

InputValue
Initial corpus₹20,00,000
Monthly withdrawal₹15,000
Expected return8% p.a.
Balance after 20 yearsPositive — see calculator
FAQ

Common questions

An SWP is the mirror image of a SIP: instead of investing a fixed amount every month, you withdraw one from an existing lumpsum — commonly a mutual fund corpus — while the remaining balance keeps earning returns. It is widely used to convert a retirement corpus into a steady monthly income stream.

Related tools