Free Systematic Withdrawal Planner

SWP Calculator

Project regular mutual-fund withdrawals, corpus longevity, annual increases, return scenarios, sustainable income, and the starting corpus needed for your goal—entirely in your browser.

Investment Corpus & Return

Use an expected return you consider reasonable and enter the annual scheme expense estimate separately.

Subtracted from the entered return for this projection.

Withdrawal Plan

The entered amount is withdrawn once per selected interval.

Use 0 for fixed withdrawals or a positive rate for increasing income.

0 schedules the first withdrawal in month 1.

First Withdrawal Month (Optional)

Cross-browser selectors add calendar labels to the downloaded schedule.

Duration & Corpus Goal

The goal solvers estimate a starting withdrawal and corpus using the same assumptions.

Used by the sustainable-withdrawal and required-corpus estimates.

Projected SWP Outcome

Constant-return monthly model · no tax or exit load

Ending Corpus

₹60,69,358.98

Target: ₹10,00,000

Total Withdrawn

₹97,11,396.08

240 scheduled withdrawal dates

Total Earnings

₹1,07,80,755.06

Net modeled return: 9.00% annually

Corpus Longevity

20 years

Lasts the complete selected duration

Sustainable Monthly Withdrawal

₹27,080.28

Estimated starting amount that preserves the target corpus

Required Starting Corpus

₹40,95,469.76

For the entered withdrawal path and ending target

The base projection lasts 20 years, provides ₹97,11,396.08 in withdrawals, and ends with ₹60,69,358.98.

Starting Withdrawal Check

Annualized withdrawal
₹2,64,000
Starting withdrawal rate
5.28%
Gross return
10.00%
Net modeled return
9.00%

A withdrawal rate is not a safety guarantee. Market returns vary and their sequence can materially change longevity.

Sensitivity Analysis

Lower, Base & Higher Return Scenarios

The comparison changes gross return by ±2 percentage points and leaves all other inputs unchanged.

Lower Return

8.00%

Ending corpus
₹13,02,804.89
Total withdrawn
₹97,11,396.08
Corpus status
Lasts full term

Base Return

10.00%

Ending corpus
₹60,69,358.98
Total withdrawn
₹97,11,396.08
Corpus status
Lasts full term

Higher Return

12.00%

Ending corpus
₹1,34,08,129.06
Total withdrawn
₹97,11,396.08
Corpus status
Lasts full term
StartYear 20
— Lower— Base— Higher

Annual Summary

Year-by-Year Corpus

YearOpeningEarningsWithdrawalsClosing
Year 1₹50,00,000₹4,39,279.43₹2,64,000₹51,75,279.43
Year 2₹51,75,279.43₹4,54,411.33₹2,79,840₹53,49,850.77
Year 3₹53,49,850.77₹4,69,440.94₹2,96,630.4₹55,22,661.3
Year 4₹55,22,661.3₹4,84,271.15₹3,14,428.2₹56,92,504.21
Year 5₹56,92,504.21₹4,98,790.91₹3,33,293.88₹58,58,001.2
Year 6₹58,58,001.2₹5,12,873.57₹3,53,291.52₹60,17,583.21
Year 7₹60,17,583.21₹5,26,375.14₹3,74,489.04₹61,69,469.31
Year 8₹61,69,469.31₹5,39,132.45₹3,96,958.44₹63,11,643.38
Year 9₹63,11,643.38₹5,50,960.92₹4,20,775.92₹64,41,828.43
Year 10₹64,41,828.43₹5,61,652.38₹4,46,022.48₹65,57,458.36
Year 11₹65,57,458.36₹5,70,972.34₹4,72,783.8₹66,55,646.9
Year 12₹66,55,646.9₹5,78,657.37₹5,01,150.84₹67,33,153.45
Year 13₹67,33,153.45₹5,84,411.89₹5,31,219.84₹67,86,345.49
Year 14₹67,86,345.49₹5,87,904.88₹5,63,093.04₹68,11,157.31
Year 15₹68,11,157.31₹5,88,765.96₹5,96,878.68₹68,03,044.63
Year 16₹68,03,044.63₹5,86,581.53₹6,32,691.36₹67,56,934.81
Year 17₹67,56,934.81₹5,80,890.12₹6,70,652.88₹66,67,172.07
Year 18₹66,67,172.07₹5,71,177.41₹7,10,892₹65,27,457.47
Year 19₹65,27,457.47₹5,56,871.02₹7,53,545.52₹63,30,782.95
Year 20₹63,30,782.95₹5,37,334.29₹7,98,758.28₹60,69,358.98

Detailed Projection

Monthly SWP Schedule

Months without a scheduled withdrawal still show modeled corpus growth. Download CSV for the complete projection.

MonthDateOpeningEarningsRequestedWithdrawnShortfallClosing
1₹50,00,000₹36,036.62₹22,000₹22,000₹0₹50,14,036.62
2₹50,14,036.62₹36,137.78₹22,000₹22,000₹0₹50,28,174.4
3₹50,28,174.4₹36,239.68₹22,000₹22,000₹0₹50,42,414.08
4₹50,42,414.08₹36,342.31₹22,000₹22,000₹0₹50,56,756.39
5₹50,56,756.39₹36,445.68₹22,000₹22,000₹0₹50,71,202.06
6₹50,71,202.06₹36,549.79₹22,000₹22,000₹0₹50,85,751.86
7₹50,85,751.86₹36,654.66₹22,000₹22,000₹0₹51,00,406.52
8₹51,00,406.52₹36,760.28₹22,000₹22,000₹0₹51,15,166.79
9₹51,15,166.79₹36,866.66₹22,000₹22,000₹0₹51,30,033.46
10₹51,30,033.46₹36,973.81₹22,000₹22,000₹0₹51,45,007.27
11₹51,45,007.27₹37,081.73₹22,000₹22,000₹0₹51,60,089
12₹51,60,089₹37,190.43₹22,000₹22,000₹0₹51,75,279.43
13₹51,75,279.43₹37,299.91₹23,320₹23,320₹0₹51,89,259.34
14₹51,89,259.34₹37,400.67₹23,320₹23,320₹0₹52,03,340.01
15₹52,03,340.01₹37,502.15₹23,320₹23,320₹0₹52,17,522.16
16₹52,17,522.16₹37,604.37₹23,320₹23,320₹0₹52,31,806.53
17₹52,31,806.53₹37,707.32₹23,320₹23,320₹0₹52,46,193.85
18₹52,46,193.85₹37,811.02₹23,320₹23,320₹0₹52,60,684.87
19₹52,60,684.87₹37,915.46₹23,320₹23,320₹0₹52,75,280.32
20₹52,75,280.32₹38,020.65₹23,320₹23,320₹0₹52,89,980.97
21₹52,89,980.97₹38,126.6₹23,320₹23,320₹0₹53,04,787.58
22₹53,04,787.58₹38,233.32₹23,320₹23,320₹0₹53,19,700.9
23₹53,19,700.9₹38,340.8₹23,320₹23,320₹0₹53,34,721.7
24₹53,34,721.7₹38,449.06₹23,320₹23,320₹0₹53,49,850.77

What Is a Systematic Withdrawal Plan?

SWP stands for Systematic Withdrawal Plan. It is a mutual-fund facility through which an investor can provide a standing instruction to redeem a specified amount or number of units at regular intervals. Each withdrawal reduces the units held based on the applicable NAV and scheme rules.

This calculator models amount-based withdrawals from a projected corpus. It does not model units, daily NAV, tax lots, exit load, or transaction-specific deductions. SEBI investor material describes SIP and SWP as facilities to invest or redeem systematically, while scheme documents determine available dates, minimums, frequencies, and other operating terms.

Official references: SEBI Investor—Understanding Mutual Funds and SEBI SWP standing-instruction circular.

How the SWP Projection Is Calculated

The entered annual fee is subtracted from expected annual return, and the net annual rate is converted to an equivalent monthly compounded rate. Each month, the calculator applies growth and any scheduled withdrawal in the selected order. The process continues until the duration ends or the corpus is depleted.

Equivalent Monthly Rate

(1 + net annual rate)1/12 − 1

Closing Corpus

Opening + earnings − withdrawal

Frequency, Timing, and Increasing Withdrawals

Monthly, quarterly, half-yearly, and annual selections change how often the entered amount is withdrawn. Beginning-of-month timing withdraws first and then applies that month's modeled return; end-of-month timing applies the return first. An annual increase adjusts the withdrawal every 12 months after the first scheduled withdrawal.

Increasing withdrawals can be useful for exploring rising living expenses, but inflation and investment return do not move smoothly or predictably. A higher withdrawal path can materially shorten corpus longevity, particularly when weak returns occur early.

Why Compare Return Scenarios?

The lower and higher scenarios change gross annual return by two percentage points while keeping every other input the same. This shows sensitivity to a modest assumption change, but it does not represent the full range of possible outcomes or sequence-of-returns risk.

Constant returns are a simplifying assumption

Two portfolios with the same average return can support different withdrawals when gains and losses arrive in a different order. Consider stress testing lower returns and reviewing the plan regularly rather than treating one projection as guaranteed income.

Important: Projection, Not Financial Advice

Mutual-fund returns are market-linked and not guaranteed. Actual results depend on NAV movement, return sequence, scheme expenses, loads, taxes, deductions, withdrawal dates, available units, non-business days, and scheme terms. This educational tool does not recommend a fund, withdrawal rate, or investment strategy. Review official scheme documents and seek qualified advice when appropriate.

SWP Calculator FAQs