SWP calculator

A systematic withdrawal plan (SWP) takes a fixed amount out of an investment every month while the rest stays invested. Enter your lump sum, monthly withdrawal, expected return and period to see the balance left at the end, the total withdrawn and, if it happens, the month the money runs out.

Free, no sign-up Runs in your browser

Result

Balance at the end
—
Total withdrawn
—
Money lasts
—

Returns aren't guaranteed. Market-linked funds rise and fall, and a fall early in the plan does more damage than an average return suggests.

Year by year

YearOpening balanceMonthly withdrawalWithdrawnGrowthClosing balance

How the SWP calculator works

The calculator simulates the plan one month at a time:

  1. At the start of each month, the withdrawal is taken out of the balance.
  2. What's left grows for the month at the monthly equivalent of the yearly return.
  3. Every 12 months, the withdrawal goes up by the step-up percentage, if you set one.
  4. If the balance can't cover a full withdrawal, that month's payment is whatever is left, and the plan ends.
monthly rate = (1 + R ÷ 100)^(1/12) − 1 balance = (balance − withdrawal) × (1 + monthly rate)

Example: ₹10,00,000 invested at 8% a year, withdrawing ₹10,000 a month for 10 years. The monthly rate is 1.08^(1/12) − 1 ≈ 0.643%. You take out ₹12,00,000 in total, more than you put in, and about ₹3,46,093 is still invested at the end.

Sustainable withdrawal rates

Whether the money lasts depends mostly on how much you withdraw each year compared with the lump sum. The same ₹10,00,000 at 8% a year, over 30 years:

Monthly withdrawalPer year, % of lump sumResult after 30 years
₹6,000, no step-up7.2%₹15.57 lakh left
₹8,000, no step-up9.6%Runs out in month 251 (year 21)
₹15,000, rising 10% a year18%Runs out in month 67 (year 6)

Withdrawing less than the fund earns lets the balance keep growing; withdrawing more eats into capital, slowly at first and then quickly. A yearly step-up protects your spending power against inflation but shortens how long the money lasts. For a long retirement, it's worth testing a lower rate, such as 3–5% of the starting amount a year, because real returns vary from year to year and a bad run early on can't be undone. Try a cautious return as well as a hopeful one.

SWP vs FD interest payouts

SWP from a mutual fundFD with monthly or quarterly interest
IncomeYou choose the amount and can change or stop itFixed by the deposit rate
CapitalCan rise or fall with the market; withdrawals may use capitalStays the same; only interest is paid out
ReturnsNot guaranteedFixed for the term

An FD payout never touches your capital but doesn't grow with inflation. An SWP can pay more and keep part of your money growing, but the fund's value moves with the market. Compare with the FD calculator, and see how a corpus is built in the first place with the SIP calculator.

How SWP withdrawals are taxed

Each SWP payment is a redemption of fund units. Part of it is your original investment and part is gain; only the gain part is taxed, as capital gains. The rate depends on the type of fund and how long you held the units being redeemed. Check the current rules for your fund before you start.

Frequently asked questions

What is an SWP?
A systematic withdrawal plan redeems a fixed amount from a mutual fund at regular intervals, usually monthly, and pays it to your bank account. The rest of the money stays invested.
How long will my money last with an SWP?
It depends on the withdrawal compared with the lump sum and the return. At 8% a year, ₹10 lakh supports ₹6,000 a month for 30 years with money left over, but ₹8,000 a month runs out in about 21 years.
Is the SWP return guaranteed?
No. Mutual fund returns vary from year to year. The calculator assumes a steady average return; real results will differ, and losses early in the plan reduce how long the money lasts.
Why does the calculator take the withdrawal at the start of the month?
It's the cautious assumption: the money you take out doesn't earn that month's return. Funds usually process SWPs on a date you choose, so real results can differ slightly.
How is an SWP taxed?
Each withdrawal is treated as a redemption. Only the gain part of it is taxed, as capital gains, at a rate that depends on the fund type and how long the units were held.

Last updated . How we check our tools.