NIFTY 50₹22,500▲125.30(0.56%)•
SENSEX₹74,200▲412.50(0.56%)•
BANK NIFTY₹48,300▼210.40(0.43%)•
TATA MOTORS₹780.00▲12.45(1.62%)•
INFOSYS₹1,520.00▼18.20(1.18%)•
WIPRO₹475.00▲5.60(1.19%)•
RELIANCE₹2,890.00▲34.50(1.21%)•
TCS₹3,650.00▼28.10(0.76%)•
HDFC BANK₹1,580.00▲15.20(0.97%)•
ICICI BANK₹1,120.00▲8.90(0.80%)•
SBI₹820.00▼5.30(0.64%)•
BHARTI AIRTEL₹1,650.00▲22.80(1.40%)•
HUL₹2,380.00▼12.40(0.52%)•
ITC₹445.00▲3.20(0.72%)•
KOTAK BANK₹1,780.00▲14.60(0.83%)•
LT₹3,420.00▼45.20(1.30%)•
AXIS BANK₹1,080.00▲9.50(0.89%)•
BAJAJ FINANCE₹7,200.00▲85.40(1.20%)•
MARUTI₹12,400▼150.00(1.19%)•
ASIAN PAINTS₹2,850.00▲18.90(0.67%)•
HCLTECH₹1,420.00▼16.30(1.14%)•
TITAN₹3,250.00▲42.60(1.33%)•
ADANI PORTS₹1,380.00▼22.40(1.60%)•
POWER GRID₹310.00▲4.80(1.57%)•
NTPC₹365.00▲6.20(1.73%)•
SUNPHARMA₹1,680.00▼8.50(0.50%)•
NIFTY 50₹22,500▲125.30(0.56%)•
SENSEX₹74,200▲412.50(0.56%)•
BANK NIFTY₹48,300▼210.40(0.43%)•
TATA MOTORS₹780.00▲12.45(1.62%)•
INFOSYS₹1,520.00▼18.20(1.18%)•
WIPRO₹475.00▲5.60(1.19%)•
RELIANCE₹2,890.00▲34.50(1.21%)•
TCS₹3,650.00▼28.10(0.76%)•
HDFC BANK₹1,580.00▲15.20(0.97%)•
ICICI BANK₹1,120.00▲8.90(0.80%)•
SBI₹820.00▼5.30(0.64%)•
BHARTI AIRTEL₹1,650.00▲22.80(1.40%)•
HUL₹2,380.00▼12.40(0.52%)•
ITC₹445.00▲3.20(0.72%)•
KOTAK BANK₹1,780.00▲14.60(0.83%)•
LT₹3,420.00▼45.20(1.30%)•
AXIS BANK₹1,080.00▲9.50(0.89%)•
BAJAJ FINANCE₹7,200.00▲85.40(1.20%)•
MARUTI₹12,400▼150.00(1.19%)•
ASIAN PAINTS₹2,850.00▲18.90(0.67%)•
HCLTECH₹1,420.00▼16.30(1.14%)•
TITAN₹3,250.00▲42.60(1.33%)•
ADANI PORTS₹1,380.00▼22.40(1.60%)•
POWER GRID₹310.00▲4.80(1.57%)•
NTPC₹365.00▲6.20(1.73%)•
SUNPHARMA₹1,680.00▼8.50(0.50%)•
NIFTY 50₹22,500▲125.30(0.56%)•
SENSEX₹74,200▲412.50(0.56%)•
BANK NIFTY₹48,300▼210.40(0.43%)•
TATA MOTORS₹780.00▲12.45(1.62%)•
INFOSYS₹1,520.00▼18.20(1.18%)•
WIPRO₹475.00▲5.60(1.19%)•
RELIANCE₹2,890.00▲34.50(1.21%)•
TCS₹3,650.00▼28.10(0.76%)•
HDFC BANK₹1,580.00▲15.20(0.97%)•
ICICI BANK₹1,120.00▲8.90(0.80%)•
SBI₹820.00▼5.30(0.64%)•
BHARTI AIRTEL₹1,650.00▲22.80(1.40%)•
HUL₹2,380.00▼12.40(0.52%)•
ITC₹445.00▲3.20(0.72%)•
KOTAK BANK₹1,780.00▲14.60(0.83%)•
LT₹3,420.00▼45.20(1.30%)•
AXIS BANK₹1,080.00▲9.50(0.89%)•
BAJAJ FINANCE₹7,200.00▲85.40(1.20%)•
MARUTI₹12,400▼150.00(1.19%)•
ASIAN PAINTS₹2,850.00▲18.90(0.67%)•
HCLTECH₹1,420.00▼16.30(1.14%)•
TITAN₹3,250.00▲42.60(1.33%)•
ADANI PORTS₹1,380.00▼22.40(1.60%)•
POWER GRID₹310.00▲4.80(1.57%)•
NTPC₹365.00▲6.20(1.73%)•
SUNPHARMA₹1,680.00▼8.50(0.50%)•
NIFTY 50₹22,500▲125.30(0.56%)•
SENSEX₹74,200▲412.50(0.56%)•
BANK NIFTY₹48,300▼210.40(0.43%)•
TATA MOTORS₹780.00▲12.45(1.62%)•
INFOSYS₹1,520.00▼18.20(1.18%)•
WIPRO₹475.00▲5.60(1.19%)•
RELIANCE₹2,890.00▲34.50(1.21%)•
TCS₹3,650.00▼28.10(0.76%)•
HDFC BANK₹1,580.00▲15.20(0.97%)•
ICICI BANK₹1,120.00▲8.90(0.80%)•
SBI₹820.00▼5.30(0.64%)•
BHARTI AIRTEL₹1,650.00▲22.80(1.40%)•
HUL₹2,380.00▼12.40(0.52%)•
ITC₹445.00▲3.20(0.72%)•
KOTAK BANK₹1,780.00▲14.60(0.83%)•
LT₹3,420.00▼45.20(1.30%)•
AXIS BANK₹1,080.00▲9.50(0.89%)•
BAJAJ FINANCE₹7,200.00▲85.40(1.20%)•
MARUTI₹12,400▼150.00(1.19%)•
ASIAN PAINTS₹2,850.00▲18.90(0.67%)•
HCLTECH₹1,420.00▼16.30(1.14%)•
TITAN₹3,250.00▲42.60(1.33%)•
ADANI PORTS₹1,380.00▼22.40(1.60%)•
POWER GRID₹310.00▲4.80(1.57%)•
NTPC₹365.00▲6.20(1.73%)•
SUNPHARMA₹1,680.00▼8.50(0.50%)•
Trustner
All Calculators

SWP Calculator

Plan systematic withdrawals from your corpus and see how long it lasts

Configure SWP

₹
₹5,00,000₹10,00,00,000
₹
₹5,000₹5,00,000
% p.a.
1 % p.a.20 % p.a.
Years
1 Years50 Years
Fixed withdrawal every month (no inflation adjustment)
Corpus Status
Sustainable
Remaining after 30 years: ₹3.48 Cr
Total Withdrawn
₹1.80 Cr
Initial Withdrawal Rate
6.0% p.a.

Results

Corpus Over Time

How your corpus changes with regular withdrawals

Cumulative Withdrawals vs Remaining

Track total money withdrawn against remaining corpus

Final Distribution

After 30 years of systematic withdrawal

Year-by-Year SWP Breakdown

Withdrawals, interest, and remaining corpus each year

YearYr WithdrawnInterestRemainingStatus
Year 1₹6.00 L₹8.07 L₹1.02 CrHealthy
Year 2₹6.00 L₹8.25 L₹1.04 CrHealthy
Year 3₹6.00 L₹8.43 L₹1.07 CrHealthy
Year 4₹6.00 L₹8.64 L₹1.09 CrHealthy
Year 5₹6.00 L₹8.85 L₹1.12 CrHealthy
Year 6₹6.00 L₹9.09 L₹1.15 CrHealthy
Year 7₹6.00 L₹9.35 L₹1.19 CrHealthy
Year 8₹6.00 L₹9.63 L₹1.22 CrHealthy
Year 9₹6.00 L₹9.93 L₹1.26 CrHealthy
Year 10₹6.00 L₹10.25 L₹1.30 CrHealthy
Year 11₹6.00 L₹10.61 L₹1.35 CrHealthy
Year 12₹6.00 L₹10.99 L₹1.40 CrHealthy
Year 13₹6.00 L₹11.40 L₹1.45 CrHealthy
Year 14₹6.00 L₹11.85 L₹1.51 CrHealthy
Year 15₹6.00 L₹12.34 L₹1.58 CrHealthy
Year 16₹6.00 L₹12.86 L₹1.65 CrHealthy
Year 17₹6.00 L₹13.43 L₹1.72 CrHealthy
Year 18₹6.00 L₹14.05 L₹1.80 CrHealthy
Year 19₹6.00 L₹14.72 L₹1.89 CrHealthy
Year 20₹6.00 L₹15.44 L₹1.98 CrHealthy
Year 21₹6.00 L₹16.22 L₹2.08 CrHealthy
Year 22₹6.00 L₹17.07 L₹2.19 CrHealthy
Year 23₹6.00 L₹17.99 L₹2.31 CrHealthy
Year 24₹6.00 L₹18.99 L₹2.44 CrHealthy
Year 25₹6.00 L₹20.06 L₹2.59 CrHealthy
Year 26₹6.00 L₹21.23 L₹2.74 CrHealthy
Year 27₹6.00 L₹22.49 L₹2.90 CrHealthy
Year 28₹6.00 L₹23.86 L₹3.08 CrHealthy
Year 29₹6.00 L₹25.35 L₹3.27 CrHealthy
Year 30₹6.00 L₹26.95 L₹3.48 CrHealthy

Calculator results are for illustration purposes only. Actual returns may vary based on market conditions, fund performance, and other factors. Mutual fund investments are subject to market risks. Read all scheme-related documents carefully before investing. Past performance does not guarantee future returns.

Sign Up NowTalk to Us