SWP Calculator
Find out how long your corpus will last under regular withdrawals
₹50 L
₹5 L₹5.0 Cr
₹25K
₹5K₹5.0 L
10%
4%18%
6%
3%10%
25 yrs
5 yrs50 yrs
Initial withdrawal rate: 6.00% p.a. of corpus
Corpus Lasts25+ yrsFully intact
Total Withdrawn₹1.65 Cr
Final Corpus₹57.30 LAfter 25 yrs
Corpus Over Time
Year-by-Year Breakdown
| Year | Opening Corpus | Monthly Withdrawal | Total Withdrawn | Closing Corpus |
|---|---|---|---|---|
| 1 | ₹50.00 L | ₹25,000 | ₹3.00 L | ₹52.09 L |
| 2 | ₹52.09 L | ₹26,500 | ₹3.18 L | ₹54.22 L |
| 3 | ₹54.22 L | ₹28,090 | ₹3.37 L | ₹56.37 L |
| 4 | ₹56.37 L | ₹29,775 | ₹3.57 L | ₹58.53 L |
| 5 | ₹58.53 L | ₹31,562 | ₹3.79 L | ₹60.69 L |
| 6 | ₹60.69 L | ₹33,456 | ₹4.01 L | ₹62.84 L |
| 7 | ₹62.84 L | ₹35,463 | ₹4.26 L | ₹64.97 L |
| 8 | ₹64.97 L | ₹37,591 | ₹4.51 L | ₹67.05 L |
| 9 | ₹67.05 L | ₹39,846 | ₹4.78 L | ₹69.06 L |
| 10 | ₹69.06 L | ₹42,237 | ₹5.07 L | ₹70.98 L |
| 11 | ₹70.98 L | ₹44,771 | ₹5.37 L | ₹72.79 L |
| 12 | ₹72.79 L | ₹47,457 | ₹5.69 L | ₹74.45 L |
| 13 | ₹74.45 L | ₹50,305 | ₹6.04 L | ₹75.92 L |
| 14 | ₹75.92 L | ₹53,323 | ₹6.40 L | ₹77.17 L |
| 15 | ₹77.17 L | ₹56,523 | ₹6.78 L | ₹78.15 L |
| 16 | ₹78.15 L | ₹59,914 | ₹7.19 L | ₹78.81 L |
| 17 | ₹78.81 L | ₹63,509 | ₹7.62 L | ₹79.08 L |
| 18 | ₹79.08 L | ₹67,319 | ₹8.08 L | ₹78.90 L |
| 19 | ₹78.90 L | ₹71,358 | ₹8.56 L | ₹78.20 L |
| 20 | ₹78.20 L | ₹75,640 | ₹9.08 L | ₹76.88 L |
| 21 | ₹76.88 L | ₹80,178 | ₹9.62 L | ₹74.86 L |
| 22 | ₹74.86 L | ₹84,989 | ₹10.20 L | ₹72.01 L |
| 23 | ₹72.01 L | ₹90,088 | ₹10.81 L | ₹68.24 L |
| 24 | ₹68.24 L | ₹95,494 | ₹11.46 L | ₹63.38 L |
| 25 | ₹63.38 L | ₹1.01 L | ₹12.15 L | ₹57.30 L |