Loading…
Grinding the numbersCompounding your returnsBrewing your plan
Turn a corpus into a monthly pension that rises with inflation, and see how long it lasts and how much you can safely withdraw.
Total Withdrawn
₹1,32,42,813
Ending Corpus
₹16,08,029
Total Profit
₹98,50,842
Annual Expense Today
₹3,60,000
Annual Expense (Last Yr)
₹10,89,216
Monthly Withdrawal (Last Yr)
₹90,768
Withdrawal Rate
7.20%
Press play or drag the slider to watch your monthly income flow out of the fund, and the returns flowing back in, year by year.
The day your plan starts
₹50,00,000
Withdrawn
₹0
Returns
₹0
Monthly income
₹30,000
You start with ₹50,00,000. Every month ₹30,000/month flows to your wallet, rising 6% a year with inflation, while the rest stays invested. That is a 7.2% withdrawal rate. Press play to watch it unfold.
| Year | Monthly Withdrawal | Withdrawn (Year) | Cumulative Withdrawn | Closing Balance |
|---|---|---|---|---|
| 1 | ₹30,000 | ₹3,60,000 | ₹3,60,000 | ₹51,43,457 |
| 2 | ₹31,800 | ₹3,81,600 | ₹7,41,600 | ₹52,79,129 |
| 3 | ₹33,708 | ₹4,04,496 | ₹11,46,096 | ₹54,04,833 |
| 4 | ₹35,730 | ₹4,28,766 | ₹15,74,862 | ₹55,18,074 |
| 5 | ₹37,874 | ₹4,54,492 | ₹20,29,353 | ₹56,16,011 |
| 6 | ₹40,147 | ₹4,81,761 | ₹25,11,115 | ₹56,95,410 |
| 7 | ₹42,556 | ₹5,10,667 | ₹30,21,782 | ₹57,52,603 |
| 8 | ₹45,109 | ₹5,41,307 | ₹35,63,088 | ₹57,83,433 |
| 9 | ₹47,815 | ₹5,73,785 | ₹41,36,874 | ₹57,83,198 |
| 10 | ₹50,684 | ₹6,08,212 | ₹47,45,086 | ₹57,46,590 |
| 11 | ₹53,725 | ₹6,44,705 | ₹53,89,791 | ₹56,67,616 |
| 12 | ₹56,949 | ₹6,83,387 | ₹60,73,179 | ₹55,39,531 |
| 13 | ₹60,366 | ₹7,24,391 | ₹67,97,570 | ₹53,54,739 |
| 14 | ₹63,988 | ₹7,67,854 | ₹75,65,424 | ₹51,04,706 |
| 15 | ₹67,827 | ₹8,13,925 | ₹83,79,349 | ₹47,79,847 |
| 16 | ₹71,897 | ₹8,62,761 | ₹92,42,110 | ₹43,69,407 |
| 17 | ₹76,211 | ₹9,14,527 | ₹1,01,56,637 | ₹38,61,332 |
| 18 | ₹80,783 | ₹9,69,398 | ₹1,11,26,035 | ₹32,42,119 |
| 19 | ₹85,630 | ₹10,27,562 | ₹1,21,53,597 | ₹24,96,653 |
| 20 | ₹90,768 | ₹10,89,216 | ₹1,32,42,813 | ₹16,08,029 |
A systematic withdrawal plan (SWP) turns a lump of savings into a regular income. You invest a corpus once — often a retirement fund — and withdraw a set amount from it every month, while whatever remains stays invested and keeps earning returns.
It is the mirror image of a SIP. A SIP adds money every month to build a corpus; an SWP takes money out every month to live on it. The key question changes from 'how much will I have?' to 'how long will it last?'
Because living costs rise over time, a fixed monthly withdrawal slowly buys less. This calculator can raise your withdrawal every year by an inflation rate, so it shows whether the corpus can keep paying a steady standard of living, not just a steady number.
For a pension that keeps up with prices, the question is the starting withdrawal: the highest one whose yearly increases the corpus can still pay for as long as you need. This is that first-year withdrawal as a share of the corpus, with the withdrawal rising 6% every year:
| Pension needed for | Return 8% | Return 10% | Return 12% |
|---|---|---|---|
| 20 years | 6.3% | 7.5% | 8.9% |
| 25 years | 5.3% | 6.6% | 8.0% |
| 30 years | 4.6% | 6.0% | 7.5% |
| 40 years | 3.8% | 5.2% | 6.9% |
Turned around, a 30-year pension at a 10% return needs a corpus of about 200 times the first month’s withdrawal, and at 8% about 260 times. Two points of return change the corpus you need by almost a third.
To work out the corpus you need before you retire, use the Retirement / FIRE Calculator; to keep the next few years of withdrawals safe from a market fall, see the 3 Bucket Strategy.
Take a base case of a corpus paying a monthly income that rises 6% every year, with the remaining balance earning 10% a year, over 25 years. The first row of the table below is that base case; each row after it changes just one thing. Every figure is calculated with the same formula this calculator uses.
| Scenario | How long it lasts | Total withdrawn | Returns earned | Balance left |
|---|---|---|---|---|
| ₹1,00,00,000 corpus · ₹50,000/month rising 6% a year · 10% · 25 years (base case) | All 25 years | ₹3,29,18,707 | ₹3,34,69,230 | ₹1,05,50,523 |
| Base case with a flat ₹50,000/month (no yearly increase) | All 25 years | ₹1,50,00,000 | ₹5,86,74,933 | ₹5,36,74,933 |
| Base case, starting at ₹70,000/month | Runs out after 17 years | ₹2,36,49,798 | ₹1,36,49,798 | ₹0 |
| Base case, starting at ₹40,000/month | All 25 years | ₹2,63,34,966 | ₹4,88,89,274 | ₹3,25,54,308 |
| Base case at 8% instead of 10% | Runs out after 21 years 4 months | ₹2,46,05,429 | ₹1,46,05,429 | ₹0 |
| Base case, but the income is needed for 30 years | Runs out after 29 years 8 months | ₹4,61,51,550 | ₹3,61,51,550 | ₹0 |
In the base case the corpus pays out more than three times its starting value over 25 years and still ends slightly larger than it began — because the balance keeps earning while you withdraw.
Keeping the withdrawal flat leaves over five times the starting corpus, but that is partly an illusion: at 6% inflation, the same monthly amount buys only about a quarter as much by the final year.
Starting at a higher withdrawal — an initial rate of 8.4% of the corpus instead of 6% — empties the plan after 17 years, while starting lower leaves more than three times the original corpus at the end.
Earning 8% instead of 10% makes the base plan run out after about 21 years. Two percentage points of return decide whether the plan survives, so test a cautious rate.
Needing the income for 30 years instead of 25 leaves the base plan a few months short. Plan for a longer life than you expect.
An SWP is one of several ways to turn savings into income. Each balances growth, certainty and flexibility differently.
| Aspect | SWP from a mutual fund | Fixed deposit interest | Annuity |
|---|---|---|---|
| Income amount | You choose it, and can change it | Depends on the prevailing interest rate | Fixed at purchase |
| Growth of the capital | Remaining balance stays invested | Capital stays the same; no growth | Capital is usually given up in exchange for income |
| Keeps up with inflation | Possible, if returns beat withdrawals | Rarely | Only with costlier inflation-linked options |
| Access to your money | Flexible — withdraw more or stop | Available at maturity, or with a penalty | Usually locked in |
| Main risk | Market falls and running out too early | Low returns and reinvestment risk | Inflation and giving up flexibility |
Many retirees combine them: a steady base from safer income sources, with an SWP on top that keeps part of the money growing.
It depends on how long it has to last. With the withdrawal rising 6% a year and the balance earning 10%, the highest first-year withdrawal that lasts:
Divide by 12 for the monthly figure: 6% a year is 0.5% of the corpus a month. At an 8% return, each rate is about 1.3 points lower.
Mostly it depends on the starting withdrawal rate. With withdrawals rising 6% a year and a 10% return:
A lower return cuts every one of these: at 8%, a 6% withdrawal lasts about 21 years instead of 29½.
An SWP lets you withdraw a fixed (or gradually increasing) amount from your investment corpus at regular intervals, typically monthly, while the remaining balance stays invested and keeps earning returns — commonly used to generate a regular income in retirement.
The "Inflation Rate / Step-Up" input increases your monthly withdrawal every year by that percentage, so your withdrawals keep pace with rising living costs instead of losing purchasing power over a long retirement.
If the balance is exhausted before your chosen time horizon, the calculator flags it as depleted and shows how many months it lasted. Withdrawals are capped at whatever balance remains, so the corpus never goes negative.
Withdrawal rate is your first year's annual withdrawal as a percentage of the starting corpus. A lower withdrawal rate makes the corpus more likely to outlast your time horizon; a higher one increases the risk of depleting it early.
No. It assumes a constant annual return and a constant inflation step-up for the entire horizon, which real markets and expenses never deliver exactly. Treat the result as a planning estimate, not a guarantee.
Each has trade-offs. A fixed deposit or annuity gives predictable payments but little growth, and the interest may be taxed in full every year. An SWP from a mutual fund keeps the balance invested, so it can grow and keep up with inflation, and each withdrawal is partly your own capital coming back — but the balance rises and falls with markets. Many retirees combine both.
It depends on the horizon. For a long retirement, many investors use a hybrid or balanced fund, or keep a few years of withdrawals in a debt fund and the rest in equity to be tapped later. Money you'll withdraw in the next few years shouldn't sit in volatile assets. The 2 Bucket and 3 Bucket Strategy calculators model this approach.
Each withdrawal is treated as selling units, so only the gain portion of it is taxed, not the whole amount — usually as capital gains, at a rate that depends on the fund type, how long you held the units and your country's rules. This is one reason an SWP can be more tax-efficient than interest income. The calculator shows pre-tax figures, so check the current rules or ask a tax adviser.
Early losses do the most damage, because withdrawals then sell more units at low prices — a problem known as sequence-of-returns risk. Keeping one to three years of withdrawals in a low-risk fund, trimming withdrawals slightly after a bad year, or skipping the annual increase once can make a plan much more resilient.
The calculator simulates the plan month by month: each month a withdrawal is taken from the corpus (capped at whatever balance remains), and the remaining balance then compounds at the monthly rate implied by your expected annual return.
Monthly rate
i = Expected annual return ÷ 12
Each month
Balance = (Balance − Withdrawal) × (1 + i)
SIPCafe's calculators and guides are for education and planning only and are not investment, tax or legal advice. Results are estimates based on the assumptions you enter; actual returns vary and are not guaranteed. Consider speaking with a qualified financial adviser before making investment decisions. SIPCafe is not a registered investment adviser and does not recommend any specific security, fund or scheme. All investments carry market risk; read a fund's or scheme's official documents carefully before investing.