SWP Calculator — MakeMyCred
SYSTEMATIC WITHDRAWAL PLAN CALCULATOR

How long will your SWP corpus last?

A Systematic Withdrawal Plan lets you draw a regular income from your investments. Enter your corpus, monthly withdrawal, and expected return to see how long your money lasts — and how much you'll earn along the way.

Corpus longevity
Interest earned
Year-wise projection

SWP details

The lump sum you're investing to start the SWP.
Debt funds: 6%–8%. Hybrid: 8%–10%. Equity: 10%–14%.
The amount you want to withdraw every month.
Step-up increases your withdrawal each year to match inflation.
How long you want the SWP to run.
Used to compute the real (inflation-adjusted) value of your withdrawals.
Your corpus lasts the full period
Final corpus value
₹0
after 20 years of withdrawals
Corpus lasts
with your withdrawals
Initial corpus ₹0 at start
Total withdrawn ₹0 over the period
Interest earned ₹0 returns generated
Final withdrawal ₹0 monthly, at end
How your corpus changes
Initial corpus ₹0
+ Interest earned ₹0
− Total withdrawn ₹0
= Final corpus ₹0
YEAR-WISE PROJECTION

How your corpus evolves year by year

See your opening balance, withdrawals, interest earned, and closing balance for each year of the SWP.

Year Monthly withdrawal Opening balance Total withdrawn Interest earned Closing balance
THE VISUAL

Corpus depletion over time

The blue bars show how your corpus shrinks over time as you withdraw. The green bars show cumulative interest earned.

Corpus vs. withdrawals

Corpus balance and cumulative withdrawals over time

Corpus balance Cumulative withdrawn
WHAT MATTERS

Four factors that decide SWP success

Understanding these helps you plan a sustainable withdrawal strategy.

1. Withdrawal rate

A common rule is the 4% rule — withdraw 4% of your corpus annually. For ₹50 lakh, that's ₹20,000/month. Higher rates deplete the corpus faster.

2. Expected return

The gap between return and withdrawal rate is what matters. If you earn 8% and withdraw 8%, the corpus stays flat. Earn 8% and withdraw 10%, it depletes.

3. Inflation & step-up

A fixed ₹30,000/month won't buy the same goods in 20 years. Step up your withdrawal annually by 5%–8% to maintain purchasing power — but this shortens corpus life.

4. Asset allocation

A 100% debt portfolio may not beat inflation. A balanced hybrid (60:40 equity:debt) often gives better longevity with moderate risk.

DEEP DIVE

How to plan a sustainable SWP

A SWP converts your corpus into a regular income. Here's how to make it last.

1. What is an SWP?

A Systematic Withdrawal Plan (SWP) lets you withdraw a fixed amount from your mutual fund investment at regular intervals — usually monthly. It's the mirror image of a SIP: instead of investing regularly, you're withdrawing regularly.

SWPs are popular among retirees who want a regular income from their retirement corpus. They're also used by anyone with a large lump sum who needs periodic cash flows.

2. How the math works

Each month, your corpus earns interest, and you withdraw a fixed amount. The corpus grows by the interest earned and shrinks by the withdrawal. If interest exceeds withdrawals, the corpus grows; if withdrawals exceed interest, it shrinks.

The key insight: your corpus lasts forever if the return rate exceeds the withdrawal rate. If you earn 8% and withdraw only 6% of the corpus annually, the corpus grows. If you withdraw 10%, it depletes.

💡 The 4% rule: withdraw 4% of your corpus in year 1, then adjust for inflation each year. Historically, this has preserved capital over 30-year retirements.

3. Corpus longevity — a worked example

Suppose you have ₹50 lakh, earn 8% p.a., and withdraw ₹30,000/month (₹3.6 lakh/year). That's a 7.2% withdrawal rate — below the 8% return, so the corpus grows slightly.

Withdrawal rate Monthly withdrawal Corpus after 20 years
6%₹25,000₹1,05,00,000 (grows)
8%₹33,333₹50,00,000 (flat)
10%₹41,667₹21,00,000 (shrinks)
12%₹50,000₹5,00,000 (depletes)

The 8% withdrawal rate keeps the corpus roughly flat. Anything above that erodes it; anything below grows it.

4. Why step-up matters

A fixed ₹30,000/month today won't buy the same goods in 20 years. At 6% inflation, ₹30,000 becomes worth only ₹9,300 in today's money after 20 years.

Step-up SWP increases your withdrawal each year to match inflation. But this shortens corpus life significantly:

Step-up Corpus lasts Total withdrawn
0% (fixed)30+ years₹1.08 Cr
5% annually22 years₹1.28 Cr
8% annually16 years₹1.42 Cr
10% annually13 years₹1.48 Cr

⚠️ There's a trade-off: a higher step-up maintains your lifestyle but depletes the corpus faster. Choose based on your longevity expectations.

5. Choosing the right withdrawal rate

Your sustainable withdrawal rate depends on:

  • Expected returns: Higher returns support higher withdrawals.
  • Corpus size: Larger corpus supports more absolute withdrawal.
  • Time horizon: Longer retirement means lower sustainable rate.
  • Inflation: Higher inflation requires higher step-up.
  • Legacy goal: If you want to leave money behind, withdraw less.

A reasonable starting point: target a withdrawal rate 1%–2% below your expected return. If you expect 8% returns, withdraw 6%–7% for a corpus that grows slowly.

6. A worked example

Corpus: ₹1 crore. Expected return: 8%. Withdrawal: ₹60,000/month (7.2% rate). Step-up: 6% (matching inflation).

  • Year 1 withdrawal: ₹7,20,000
  • Year 10 withdrawal: ₹12,89,000
  • Year 20 withdrawal: ₹23,08,000
  • Corpus lasts: ~22 years
  • Total withdrawn: ~₹2.95 crore
  • Final corpus: near zero

The corpus is exhausted in 22 years — enough for a typical retirement. If you want it to last 30 years, reduce the starting withdrawal to ₹45,000/month.

✓ A ₹1 crore corpus can support ₹45,000–₹60,000/month for 20–30 years, depending on returns and step-up. Plan conservatively.

7. Tax implications of SWP

Each SWP withdrawal triggers a capital gains tax event:

  • Equity funds: LTCG 10% (above ₹1 lakh/year) for holdings over 1 year; STCG 15% for under 1 year.
  • Debt funds: Gains taxed at your income slab rate.
  • Only gains are taxed: The principal portion of each withdrawal is tax-free.

For a ₹1 crore corpus with ₹60,000/month withdrawals, the annual gain portion might be ₹1–2 lakh, of which ₹1 lakh is exempt. Effective tax is small.

8. SWP vs. other income options

Option Return Flexibility Tax
SWP (debt fund)6%–8%HighSlab rate
SWP (hybrid)8%–10%HighMixed
Bank FD interest6%–7%LowSlab rate
Annuity6%–7%Very lowSlab rate
Rental income2%–3% netLowSlab rate

SWP offers the best combination of returns, flexibility, and tax efficiency for most retirees.

9. Common mistakes to avoid

  • Withdrawing too much. A 10%+ withdrawal rate depletes the corpus fast. Aim for 1%–2% below your expected return.
  • Ignoring inflation. A fixed withdrawal loses purchasing power. Step it up by 5%–6% annually.
  • Investing 100% in debt. Debt funds may not beat inflation over 20+ years. Consider a hybrid or balanced advantage fund.
  • Not accounting for taxes. Plan for capital gains tax on withdrawals.
  • Forgetting emergencies. Keep 6–12 months of expenses in a separate liquid fund, not in the SWP corpus.
  • Not reviewing annually. Market conditions change. Review and adjust the withdrawal rate each year.

10. Final thoughts

A well-planned SWP can provide a reliable, tax-efficient income for decades. The key is choosing a sustainable withdrawal rate and stepping it up to match inflation.

Use this calculator to see how long your corpus lasts and how much you'll earn. Then plan conservatively — it's better to leave a surplus than to run out of money.

QUESTIONS

Frequently asked questions

Common questions about Systematic Withdrawal Plans.

A Systematic Withdrawal Plan lets you withdraw a fixed amount from your mutual fund investment at regular intervals. It's the mirror image of a SIP — you're withdrawing instead of investing.

It depends on your withdrawal rate vs. return rate. If your withdrawal rate is below your return rate, the corpus grows indefinitely. If above, it depletes over time. Use this calculator to see your specific scenario.

A common rule is the 4% rule — withdraw 4% of your corpus annually. For a more aggressive plan, aim for 1%–2% below your expected return. If you expect 8% returns, withdraw 6%–7%.

Yes, to maintain purchasing power against inflation. Step up by 5%–8% annually. But this shortens corpus life — balance your needs with longevity expectations.

Hybrid or balanced advantage funds offer a good mix of stability and growth. Pure debt funds are stable but may not beat inflation. Pure equity funds are volatile for regular withdrawals.

Each withdrawal triggers a capital gains tax event. Only the gain portion is taxed — the principal is tax-free. Equity LTCG is 10% (above ₹1L), STCG is 15%. Debt funds are taxed at slab rate.

Yes. Most fund houses let you modify or pause your SWP anytime. You can also stop it entirely and restart later. There's usually no penalty.

SWP offers more flexibility and potentially higher returns. Annuities provide guaranteed income for life but lock your money with low returns. For most retirees, SWP + a small annuity is a good combination.

If your corpus depletes before your planned horizon, you'll need to reduce withdrawals, add more capital, or rely on other income sources. That's why conservative planning matters.

No. Everything runs in your browser. Nothing is uploaded, tracked, or stored.

These are projections based on assumed constant returns. Actual market returns vary year to year. Use this as a planning tool, not a guarantee.

This calculator provides projections for general guidance only. Mutual fund returns are not guaranteed and depend on market conditions. Past performance does not indicate future results. Tax calculations are estimates based on current tax laws. Please consult a financial advisor before making retirement planning decisions. This is not financial advice.

Ready to plan your retirement income?

Explore top SWP-friendly funds and start your regular income journey today.

Antimanual

Ask our AI support assistant your questions about our platform, features, and services.

You are offline
Chatbot Avatar
What can I help you with?