SWP Calculator
Model Systematic Withdrawal Plans with inflation-linked withdrawals and see how long your corpus lasts.
SWP Inputs
Remaining Corpus
₹0
Total Withdrawn
₹0
Investment Growth
₹0
Year-wise Breakdown
| Year | Investment | Returns | Portfolio Value | Inflation Adjusted Value | Withdrawn |
|---|---|---|---|---|---|
| 1 | ₹50,00,000 | ₹5,09,426 | ₹52,09,426 | ₹49,14,553 | ₹3,00,000 |
| 2 | ₹50,00,000 | ₹10,39,934 | ₹54,21,934 | ₹48,25,502 | ₹6,18,000 |
| 3 | ₹50,00,000 | ₹15,91,794 | ₹56,36,714 | ₹47,32,694 | ₹9,55,080 |
| 4 | ₹50,00,000 | ₹21,65,192 | ₹58,52,807 | ₹46,35,971 | ₹13,12,385 |
| 5 | ₹50,00,000 | ₹27,60,207 | ₹60,69,079 | ₹45,35,169 | ₹16,91,128 |
| 6 | ₹50,00,000 | ₹33,76,797 | ₹62,84,201 | ₹44,30,114 | ₹20,92,596 |
| 7 | ₹50,00,000 | ₹40,14,778 | ₹64,96,627 | ₹43,20,628 | ₹25,18,151 |
| 8 | ₹50,00,000 | ₹46,73,800 | ₹67,04,560 | ₹42,06,524 | ₹29,69,240 |
| 9 | ₹50,00,000 | ₹53,53,319 | ₹69,05,924 | ₹40,87,606 | ₹34,47,395 |
| 10 | ₹50,00,000 | ₹60,52,572 | ₹70,98,333 | ₹39,63,672 | ₹39,54,238 |
| 11 | ₹50,00,000 | ₹67,70,539 | ₹72,79,046 | ₹38,34,511 | ₹44,91,493 |
| 12 | ₹50,00,000 | ₹75,05,910 | ₹74,44,927 | ₹36,99,901 | ₹50,60,982 |
| 13 | ₹50,00,000 | ₹82,57,040 | ₹75,92,399 | ₹35,59,613 | ₹56,64,641 |
| 14 | ₹50,00,000 | ₹90,21,905 | ₹77,17,386 | ₹34,13,407 | ₹63,04,520 |
| 15 | ₹50,00,000 | ₹97,98,049 | ₹78,15,258 | ₹32,61,034 | ₹69,82,791 |
| 16 | ₹50,00,000 | ₹1,05,82,523 | ₹78,80,765 | ₹31,02,234 | ₹77,01,758 |
| 17 | ₹50,00,000 | ₹1,13,71,824 | ₹79,07,960 | ₹29,36,735 | ₹84,63,864 |
| 18 | ₹50,00,000 | ₹1,21,61,817 | ₹78,90,121 | ₹27,64,255 | ₹92,71,696 |
| 19 | ₹50,00,000 | ₹1,29,47,658 | ₹78,19,660 | ₹25,84,499 | ₹1,01,27,998 |
| 20 | ₹50,00,000 | ₹1,37,23,699 | ₹76,88,022 | ₹23,97,161 | ₹1,10,35,677 |