SWP Calculator

SWP Calculator (Systematic Withdrawal Plan)

See how long your investment corpus lasts with a monthly withdrawal, total income drawn, growth earned and a full year-by-year schedule

Quick answer

SWP Calculator (Systematic Withdrawal Plan)

A SWP draws a fixed amount from your corpus every month while the remaining balance keeps earning returns. If the monthly return exceeds the withdrawal, the corpus grows; if not, it slowly depletes. This tool simulates every month to show when (or whether) the money runs out.

Formula

Each month: Balance = Balance × (1 + r) − Withdrawal, where r = annual return ÷ 12

💸 Withdrawal Plan Details

💵 Your Results

₹69,63,401
Corpus remaining after 20 years
₹72,00,000
Total Withdrawn
₹91,63,401
Total Growth Earned
₹33,333
1st-Month Return
₹69,63,401
Final Corpus

Your first month earns ₹33,333 on the corpus versus a withdrawal of ₹30,000. Because the return covers the withdrawal, your corpus can hold up or even grow (before any step-up).

📉 Corpus Balance Over Time

Worked example

Suppose you invest a 50,00,000 corpus and withdraw 30,000 every month, expecting an 8% annual return over 20 years. The monthly return rate is 8% ÷ 12 = 0.667%, so in the first month the corpus earns about 33,333 — more than the 30,000 you take out. Because the return exceeds the withdrawal, the corpus actually keeps growing: after 20 years you would have withdrawn 72,00,000 in total and still be left with roughly 69,60,000. If instead you withdrew 50,000 a month, the withdrawal would outpace the return and the balance would fall every month until it eventually runs out.

How a SWP works

A Systematic Withdrawal Plan (SWP) is the mirror image of a SIP: instead of adding a fixed amount each month, you withdraw a fixed amount while the rest of the money stays invested and keeps compounding. Each month the calculator grows the balance by the monthly return, then subtracts your withdrawal. The key number to watch is whether your monthly return is larger or smaller than your withdrawal. When the return is larger, the corpus is self-sustaining and can even grow; when the withdrawal is larger, you are eating into principal and the corpus has a finite life. Turning on the annual step-up raises your withdrawal each year to keep pace with inflation, which shortens how long the money lasts.

Why retirees use SWPs

SWPs are popular for retirement income because they convert a lump sum into a predictable monthly paycheck while keeping the balance invested for growth, and — in many jurisdictions — they can be more tax-efficient than taking dividends, because each withdrawal is part capital and part gain. The trade-off is sequence-of-returns risk: a market fall in the early years, combined with fixed withdrawals, can permanently shrink the corpus. Use a conservative return assumption and a step-up rate near your expected inflation to stress-test your plan.

Related calculators

Build the corpus first with the SIP & investment return calculator, check how compounding grows a lump sum with the compound interest calculator, plan the full picture with the retirement calculator, grow a target with the savings calculator, or map your monthly income against spending with the budget planner.

💸Formula

Each month: Balance = Balance × (1 + r) − Withdrawal, where r = annual return ÷ 12

💡How it works

A SWP draws a fixed amount from your corpus every month while the remaining balance keeps earning returns. If the monthly return exceeds the withdrawal, the corpus grows; if not, it slowly depletes. This tool simulates every month to show when (or whether) the money runs out.

SWP Calculator FAQ

Get answers to common questions about swp calculator

Embed This Calculator

Add this calculator to your website for free

<iframe src="https://calcitools.com/calculators/swp/embed" width="100%" height="600" frameborder="0" scrolling="auto" title="SWP Calculator"></iframe>

Why Embed?

  • ✓ Free to use on your website
  • ✓ Always up-to-date with latest features
  • ✓ Mobile responsive design
  • ✓ No maintenance required
  • ✓ Fast loading and secure