Skip to calculator
SWP Calculator

Systematic Withdrawal Plan

SWP Calculator

See how long your money lasts when you withdraw a regular income. Total withdrawals, returns, the corpus left — in today’s money too — and the exact month it runs out.

  • Inflation-adjusted
  • Step-up withdrawals
  • Year-by-year schedule
  • Free, no sign-up

SWP calculator

The lump sum you start with.

₹

50 lakh

How much you take out each time.

₹

30 thousand

Withdrawal frequency

Yearly growth you expect. Lower is safer.

% p.a.

How long you want the income to last.

yrs

How fast prices rise each year.

% p.a.
Advanced options
%

Keeps your income in step with rising prices.

Withdrawal timing

Most fund houses redeem units at the start; end-of-period earns one more period of returns.

Your projection

Your money lasts the full 20 years, and you still have ₹68,45,597 left — more than you started with.

You will withdraw
₹72,00,000
₹42,41,529 in today’s money
Money left at the end
₹68,45,597
₹21,34,490 in today’s money
Growth earned
₹90,45,597
Show more details
Total investment
₹50,00,000
Invested Oct 2026
Withdrawal rate
7.2%
₹3,60,000 a year
Final corpus
₹68,45,597
At Oct 2046
Final corpus in today's money
₹21,34,490
After 6% a year inflation

₹30,000 per month at 8% expected return. Estimates, not guarantees.

View schedule

How your money changes

Blue: money in your account. Orange: total taken out. Purple: what your balance is really worth after inflation.

₹0₹20L₹40L₹60L₹80L20262029203220352038204120442046

Smart suggestions

Quick answers to “how much can I safely take out?”

  • Most you can take out monthly for 20 years

    Uses up all the money exactly at the end of the plan.

    ₹41,545
  • Take out only the growth

    Your original ₹50L stays untouched after 20 years.

    ₹33,113
  • Keep your money's buying power

    You end with ₹1.6Cr — worth the same as ₹50L today after 6% inflation.

    ₹14,501
  • What your last withdrawal is really worth

    Prices rise, so the final ₹30,000 only buys what ₹9,354 buys today. Turn on a yearly increase to fix this.

    ₹9,354
  • Is your withdrawal rate safe?

    Higher than the 4% rule of thumb. A 4% start would be ₹16,667 per month.

    7.2%

Advanced analysis

Stress test and side-by-side comparison.

How long will my money last?

What if returns are lower, or you withdraw more? Each box shows how many years your money lasts. Your plan is outlined.

Capped at 50 years

Return ↓ / withdrawal →₹22.5K₹27K₹30K₹33K₹37.5K
4%
33.6 yrs
24 yrs
20.3 yrs
short of plan, 17.6 yrs
short of plan, 14.7 yrs
6%
50+ yrs
42.5 yrs
29.6 yrs
23.5 yrs
short of plan, 18.3 yrs
8%
50+ yrs
50+ yrs
50+ yrs
50+ yrs
26.9 yrs
10%
50+ yrs
50+ yrs
50+ yrs
50+ yrs
50+ yrs
12%
50+ yrs
50+ yrs
50+ yrs
50+ yrs
50+ yrs

Year-by-year breakdown

Every year — or every month — of your plan.

Year-by-year SWP schedule
YearOpening balanceWithdrawnReturnsClosing balanceClosing (today's money)
Yr 1 · Oct 2026₹50,00,000₹3,60,000₹3,99,010₹50,39,010₹47,53,783
Yr 2 · Oct 2027₹50,39,010₹3,60,000₹4,02,248₹50,81,257₹45,22,301
Yr 3 · Oct 2028₹50,81,257₹3,60,000₹4,05,754₹51,27,011₹43,04,738
Yr 4 · Oct 2029₹51,27,011₹3,60,000₹4,09,552₹51,76,563₹41,00,323
Yr 5 · Oct 2030₹51,76,563₹3,60,000₹4,13,664₹52,30,227₹39,08,330
Yr 6 · Oct 2031₹52,30,227₹3,60,000₹4,18,119₹52,88,346₹37,28,075
Yr 7 · Oct 2032₹52,88,346₹3,60,000₹4,22,942₹53,51,288₹35,58,912
Yr 8 · Oct 2033₹53,51,288₹3,60,000₹4,28,167₹54,19,455₹34,00,233
Yr 9 · Oct 2034₹54,19,455₹3,60,000₹4,33,824₹54,93,279₹32,51,464
Yr 10 · Oct 2035₹54,93,279₹3,60,000₹4,39,952₹55,73,231₹31,12,063
Yr 11 · Oct 2036₹55,73,231₹3,60,000₹4,46,588₹56,59,819₹29,81,522
Yr 12 · Oct 2037₹56,59,819₹3,60,000₹4,53,774₹57,53,593₹28,59,359
Yr 13 · Oct 2038₹57,53,593₹3,60,000₹4,61,558₹58,55,151₹27,45,123
Yr 14 · Oct 2039₹58,55,151₹3,60,000₹4,69,987₹59,65,137₹26,38,386
Yr 15 · Oct 2040₹59,65,137₹3,60,000₹4,79,116₹60,84,253₹25,38,746
Yr 16 · Oct 2041₹60,84,253₹3,60,000₹4,89,002₹62,13,255₹24,45,825
Yr 17 · Oct 2042₹62,13,255₹3,60,000₹4,99,709₹63,52,965₹23,59,265
Yr 18 · Oct 2043₹63,52,965₹3,60,000₹5,11,305₹65,04,270₹22,78,731
Yr 19 · Oct 2044₹65,04,270₹3,60,000₹5,23,863₹66,68,133₹22,03,905
Yr 20 · Oct 2045₹66,68,133₹3,60,000₹5,37,464₹68,45,597₹21,34,490
Total₹72,00,000₹90,45,597₹68,45,597₹21,34,490

Why this calculator

Everything a real withdrawal plan needs

01

Inflation-adjusted results

Every figure in today’s money as well as future money, so a “₹30,000 a month” income shows what it will actually buy in year 20.

02

Step-up withdrawals

Raise the withdrawal by a fixed % each year — or tick “Match inflation” — to keep your lifestyle constant.

03

Depletion date

If the corpus runs out, see the exact month and year, and how far short of your plan that leaves you.

04

Reverse calculations

Highest sustainable withdrawal, the withdrawal that preserves capital, and the corpus you would need — with one-click apply.

05

Stress test

A 5×5 grid shows how many years the money lasts if returns or withdrawals differ from plan.

06

Schedule, CSV and sharing

Year-by-year or month-by-month table, CSV download, print to PDF, saved scenarios and a shareable link.

What is an SWP calculator?

An SWP calculator shows what happens to an investment when you take a fixed amount out of it at regular intervals while the rest stays invested. SWP stands for Systematic Withdrawal Plan — an instruction to a mutual fund or broker to sell units every month, quarter or year and pay the proceeds to your bank. Enter your corpus, the withdrawal, the expected return and the period, and the calculator returns four answers: how much you will withdraw in total, how much growth the money earns, what is left at the end, and whether the corpus runs out first.

Most online SWP calculators stop there. This one goes further, because a withdrawal plan usually lasts 15 to 30 years and over that span inflation matters as much as returns. Every result is also shown in today’s money, withdrawals can rise every year, and the full month-by-month schedule is one click away.

How the SWP calculation works

The calculator simulates your plan one month at a time, the same way a fund house processes an SWP:

  1. Withdraw. On each withdrawal date, units worth your SWP amount are redeemed (at the start of the period by default).
  2. Grow. The remaining balance earns one month of return — your annual rate divided by 12.
  3. Repeat for every month of the plan, raising the withdrawal once a year if you set a step-up.
  4. Deflate. Each value is divided by (1 + inflation)years to express it in today’s purchasing power.

Because it is month-by-month rather than a single formula, the projection handles step-ups, quarterly or yearly withdrawals and the exact depletion month correctly. The full equations are on the methodology page.

A worked example: ₹50 lakh, ₹30,000 a month

Say you retire with ₹50 lakh in a hybrid mutual fund expected to earn 8% a year, and you set up an SWP of ₹30,000 a month for 20 years, with inflation at 6%.

ResultFlat ₹30,000₹30,000 rising 6% a year
Total withdrawn₹72.0 lakh₹1.02 crore
Total withdrawn in today’s money₹42.4 lakh₹59.3 lakh
Corpus left after 20 years₹68.5 lakh₹0 — runs out after 17 years 1 month
Last withdrawal in today’s money₹9,354₹28,302

The flat plan looks comfortable — the corpus even grows — but by year 20 each ₹30,000 payment buys what ₹9,354 buys today. Indexing the withdrawal to inflation protects your lifestyle but drains the corpus three years early. The calculator’s Plan checks panel finds the balance point for you: here, a starting withdrawal of ₹26,288 rising 6% a year lasts exactly 20 years.

Why an SWP calculator with inflation matters

Inflation silently halves a fixed income roughly every 12 years at 6%, and every 24 years at 3%. India’s consumer price inflation has averaged around 6% over the past two decades, while the US long-run average is close to 3%. An SWP calculator without inflation answers the wrong question — “how many rupees will I receive?” — instead of “how much will that income buy?”. Turn on the step-up and set it equal to inflation to see a realistic plan.

What you can do with this SWP calculator

  • Choose the frequency — monthly, quarterly, half-yearly or yearly withdrawals, at the start or end of each period.
  • Step up withdrawals every year, or tick “Match inflation”.
  • See when the money runs out — down to the calendar month — and how far short of your plan that is.
  • Reverse-calculate the highest sustainable withdrawal, the withdrawal that preserves your capital, and the corpus you would need.
  • Stress-test your plan in the “How long will my money last?” grid across 25 return and withdrawal combinations.
  • Compare scenarios side by side, download the schedule as CSV, print it, or share a link to your exact inputs.
  • Plan in your currency — rupees with lakh/crore formatting for an SWP calculator India users trust, dollars for the SWP calculator USA, and ten more.

Using it as a mutual fund SWP calculator

In India, an SWP is set up on the growth option of a mutual fund. Each instalment redeems units at that day’s NAV, so the number of units falls while the value of the remaining units keeps compounding. For the expected return, use the fund’s realistic long-term figure after expense ratio — around 6–7% for debt funds, 8–10% for balanced-advantage and hybrid funds, and 10–12% for diversified equity — then test a couple of points lower. Look at a fund’s 5- and 10-year annualized return in its factsheet, and choose an equity-debt split that suits your age.

SIP and SWP: two halves of one plan

A SIP builds the corpus; an SWP spends it. If you are still working, the SIP and SWP calculator projects both phases together — for example, ₹25,000 a month invested for 20 years with a 10% yearly step-up grows to about ₹4.97 crore at 12%, which can then fund an inflation-linked ₹2 lakh monthly SWP for 25 years.

Five rules for a withdrawal plan that lasts

  1. Start near 4%. Research going back to William Bengen’s 1994 study found that a 4% initial withdrawal, raised with inflation, survived every 30-year US market period tested.
  2. Keep two to three years of withdrawals in debt so a market fall never forces you to sell equity at a loss.
  3. Use a conservative return — sequence-of-returns risk means poor early years hurt far more than poor late ones.
  4. Index to inflation, or at least review the amount every year.
  5. Mind tax and exit loads — only the gain portion of each redemption is taxed, which usually makes an SWP more tax-efficient than a dividend payout (see SWP taxation in India).

All projections assume a constant return and are estimates, not guarantees. Past returns do not predict future performance.

FAQ

SWP calculator: frequently asked questions

What is an SWP calculator?

An SWP calculator is a free online tool that projects what happens to an investment when you withdraw a fixed amount from it at regular intervals. You enter the lump sum, the withdrawal amount, the expected annual return and the period, and it shows your total withdrawals, the returns earned, the corpus left at the end and — if the money runs out — the exact month it does. This SWP calculator also adjusts every figure for inflation and lets withdrawals rise each year.

What is SWP in investments?

SWP stands for Systematic Withdrawal Plan: an instruction to your mutual fund (or broker) to redeem a fixed amount from your investment every month, quarter or year and pay it to your bank account. The money you have not withdrawn stays invested and keeps earning returns. It is the mirror image of a SIP — a SIP puts money in on a schedule, an SWP takes money out on a schedule — and it is most often used to create a regular income in retirement.

How does an SWP calculator work?

An SWP calculator runs your plan month by month. Each month it (1) takes out the withdrawal if one is due, (2) adds one month of growth at your expected rate (annual return ÷ 12) to whatever is left, and (3) carries the balance forward. Repeating that for every month of the plan gives the closing balance, total withdrawals and total returns. This calculator then divides each value by cumulative inflation to show it in today’s money. The formula and a worked example are on the methodology page.

What details are required to use an SWP calculator?

You need four numbers, plus two optional ones:

  • Total investment — the lump sum (corpus) you start withdrawing from.
  • Withdrawal amount and how often you withdraw (monthly, quarterly, half-yearly or yearly).
  • Expected annual return of the fund or portfolio.
  • Time period in years.
  • Optional: inflation rate, to see real (today’s-money) values, and a yearly step-up if you want withdrawals to rise with prices.

How do you use an SWP calculator effectively?

Use it to test a range of outcomes, not to get one “right” number:

  • Start with a conservative return — a few points below the fund’s past average — because poor early years hurt an SWP most.
  • Turn on inflation and set the step-up equal to it, so your income keeps its buying power.
  • Check the “How long will my money last?” grid to see what happens if returns are 2–4% lower than planned.
  • Use Plan checks to find the highest withdrawal that still lasts your full period, and save two or three scenarios to compare side by side.

How accurate is the SWP calculator?

The arithmetic is exact: given the same inputs, the calculator reproduces a month-by-month schedule to the rupee or cent, and it matches the standard SWP illustration published by Indian fund platforms (for example ₹50,000 at 10% with ₹1,000 monthly withdrawals earns ₹408 in month one). What it cannot know is your future return — real funds rise and fall each year — so treat the output as a projection under a constant-return assumption, not a forecast.

Are the results from an SWP calculator accurate?

They are accurate for the assumptions you enter, and only as realistic as those assumptions. Three things make real results differ: returns vary year to year (a bad first few years lowers how long the money lasts — sequence-of-returns risk), fund expenses and exit loads are not deducted unless you lower the return to allow for them, and taxes on each redemption reduce what reaches your bank. Use a net-of-cost return and check the sensitivity grid to see a realistic range.

How reliable are the results generated by the SWP calculator?

Reliable as a planning tool: the same inputs always give the same result, every figure is shown in a downloadable year-by-year and month-by-month schedule you can audit, and the engine is the same one used for the chart, tiles and table, so they never disagree. It is not a guarantee of future performance. Revisit your plan once a year with actual returns and adjust the withdrawal if the corpus is falling faster than planned.

Who should use an SWP?

An SWP suits anyone who has a lump sum and wants a predictable cash flow from it while the rest stays invested:

  • Retirees converting a retirement corpus into a monthly pension.
  • People who received a bonus, inheritance or property-sale proceeds and want to draw it down gradually.
  • Investors who want to fund a known expense (school or college fees, EMIs, rent) for a fixed number of years.
  • Equity investors who want to rebalance gradually into safer assets.

Is this SWP calculator user-friendly?

Yes. Every input has both a slider and a type-in box, amounts are written out in words (for example “50 lakh” or “1.2 million”), results update instantly as you type, and there is nothing to sign up for. It works on phones, has a dark mode, is keyboard accessible, and is available in nine languages. You can copy a link to your exact plan, print it to PDF or download the full schedule as CSV.

Is SWP taxable?

Yes — each SWP payment is a redemption of mutual fund units, so only the capital-gain portion of each withdrawal is taxed, not the whole amount. In India (rules for FY 2025-26), equity-oriented fund gains are taxed at 20% if units were held 12 months or less and at 12.5% above ₹1.25 lakh a year if held longer; debt funds bought on or after 1 April 2023 are taxed at your income-tax slab rate. In the US, withdrawals from a taxable account trigger capital gains, while traditional IRA or 401(k) withdrawals are taxed as ordinary income. See how SWP is taxed in India, and confirm current rules with a tax adviser.

Which is better, SIP or SWP?

Neither — they do opposite jobs. A SIP (systematic investment plan) builds wealth by investing a fixed amount regularly; an SWP turns accumulated wealth into regular income. Most people use a SIP while earning and switch to an SWP in retirement. Use the SIP + SWP calculator to plan both phases in one go and see the corpus you build and how long it pays out.

Can I stop an SWP at any time?

Yes. An SWP is an instruction, not a lock-in: you can stop, pause or change the amount at any time by submitting a request to your fund house, registrar or through your investment app; most process it within about a week. Redemptions may still attract an exit load if units are sold within the fund’s exit-load period (often one year for equity funds), and ELSS units cannot be redeemed during their three-year lock-in.

How does an SWP calculator with inflation work?

It runs the same month-by-month projection, then divides each value by cumulative inflation — value ÷ (1 + inflation)years — to show it in today’s money. That reveals what nominal figures hide: at 6% inflation, a ₹30,000 monthly withdrawal is worth only about ₹9,350 in today’s money after 20 years. Setting the yearly step-up equal to inflation keeps your income’s buying power constant.

How much can I withdraw monthly from an SWP?

It depends on your corpus, return and how long the money must last. As a rule of thumb, a starting withdrawal of about 4% of the corpus a year (0.33% a month) has historically lasted 30 years with inflation increases in diversified portfolios. For a 20-year plan at 8% return, ₹1 crore supports about ₹83,000 a month with no step-up. Open “Plan checks” in the calculator for the exact highest withdrawal for your own numbers.

How long will my money last with an SWP?

Your money lasts indefinitely if your annual withdrawal is lower than the returns the corpus earns, and runs out in a predictable number of years if it is higher. For example, ₹50 lakh at 8% with a ₹40,000 monthly withdrawal lasts about 22 years; at ₹30,000 it never runs out in nominal terms. The calculator shows the exact depletion month, and the sensitivity grid shows the answer for 25 combinations of return and withdrawal.

What is a good SWP withdrawal rate?

A withdrawal rate of 3–4% of the starting corpus a year is widely considered sustainable for 25–30 years; 5–6% can work for shorter periods or if you are willing to spend down principal; above 7% usually depletes an equity-debt portfolio within 15–20 years. The calculator shows your withdrawal rate and compares it with the 4% guideline.

What is a SIP and SWP calculator?

A SIP and SWP calculator plans both phases of investing in one projection: monthly SIP contributions (with an optional yearly step-up) build a corpus over the accumulation years, and then a systematic withdrawal plan draws it down. It answers questions like “If I invest ₹25,000 a month for 20 years, how much can I withdraw every month for the next 25?” Try the SIP + SWP calculator.

Can I use this as a mutual fund SWP calculator?

Yes — it is built for mutual fund SWPs. Enter the amount invested in the fund, your SWP amount and frequency, and the fund’s expected return after expenses. Use roughly 6–7% for debt funds, 8–10% for hybrid or balanced-advantage funds, and 10–12% for equity funds as a starting assumption, then test lower values. Most fund houses redeem units at the start of the period, which is the default here.

See all SWP questions →