SWP Calculator

Plan a regular monthly income from a mutual fund and see how long the corpus will last.

Updated · By HisaabCalc Editorial Team · How it’s calculated

₹
₹50,00,000 · 50 Lakh
₹
₹30,000 · 30 Thousand
%
yrs
%
Raise the withdrawal each year to keep pace with inflation
Balance left after 20 years₹61,24,985After withdrawing ₹72,00,000 in total
Initial investment
₹50,00,000
Total withdrawn
₹72,00,000
Final balance
₹61,24,985
Withdrawal that preserves capital
₹32,170/mo
Total withdrawn: ₹72,00,000 (54.0%)Balance left: ₹61,24,985 (46.0%)
  • Total withdrawn₹72,00,00054.0%
  • Balance left₹61,24,98546.0%

Balance vs cumulative withdrawals

  • Balance at year end
  • Cumulative withdrawn
₹0₹20 L₹40 L₹60 L₹80 LY1 Balance at year end: ₹50,24,583 Cumulative withdrawn: ₹3,60,000Y2 Balance at year end: ₹50,51,133 Cumulative withdrawn: ₹7,20,000Y3 Balance at year end: ₹50,79,808 Cumulative withdrawn: ₹10,80,000Y4 Balance at year end: ₹51,10,776 Cumulative withdrawn: ₹14,40,000Y5 Balance at year end: ₹51,44,221 Cumulative withdrawn: ₹18,00,000Y6 Balance at year end: ₹51,80,342 Cumulative withdrawn: ₹21,60,000Y7 Balance at year end: ₹52,19,353 Cumulative withdrawn: ₹25,20,000Y8 Balance at year end: ₹52,61,485 Cumulative withdrawn: ₹28,80,000Y9 Balance at year end: ₹53,06,987 Cumulative withdrawn: ₹32,40,000Y10 Balance at year end: ₹53,56,129 Cumulative withdrawn: ₹36,00,000Y11 Balance at year end: ₹54,09,203 Cumulative withdrawn: ₹39,60,000Y12 Balance at year end: ₹54,66,522 Cumulative withdrawn: ₹43,20,000Y13 Balance at year end: ₹55,28,428 Cumulative withdrawn: ₹46,80,000Y14 Balance at year end: ₹55,95,285 Cumulative withdrawn: ₹50,40,000Y15 Balance at year end: ₹56,67,491 Cumulative withdrawn: ₹54,00,000Y16 Balance at year end: ₹57,45,474 Cumulative withdrawn: ₹57,60,000Y17 Balance at year end: ₹58,29,695 Cumulative withdrawn: ₹61,20,000Y18 Balance at year end: ₹59,20,655 Cumulative withdrawn: ₹64,80,000Y19 Balance at year end: ₹60,18,890 Cumulative withdrawn: ₹68,40,000Y20 Balance at year end: ₹61,24,985 Cumulative withdrawn: ₹72,00,000Y1Y3Y5Y7Y9Y11Y13Y15Y17Y19Y20
Year-by-year withdrawals
YearOpening balanceMonthly withdrawalWithdrawnReturns earnedClosing balance
Year 1₹50,00,000₹30,000₹3,60,000₹3,84,583₹50,24,583
Year 2₹50,24,583₹30,000₹3,60,000₹3,86,550₹50,51,133
Year 3₹50,51,133₹30,000₹3,60,000₹3,88,674₹50,79,808
Year 4₹50,79,808₹30,000₹3,60,000₹3,90,968₹51,10,776
Year 5₹51,10,776₹30,000₹3,60,000₹3,93,445₹51,44,221
Year 6₹51,44,221₹30,000₹3,60,000₹3,96,121₹51,80,342
Year 7₹51,80,342₹30,000₹3,60,000₹3,99,011₹52,19,353
Year 8₹52,19,353₹30,000₹3,60,000₹4,02,132₹52,61,485
Year 9₹52,61,485₹30,000₹3,60,000₹4,05,502₹53,06,987
Year 10₹53,06,987₹30,000₹3,60,000₹4,09,142₹53,56,129
Year 11₹53,56,129₹30,000₹3,60,000₹4,13,074₹54,09,203
Year 12₹54,09,203₹30,000₹3,60,000₹4,17,320₹54,66,522
Year 13₹54,66,522₹30,000₹3,60,000₹4,21,905₹55,28,428
Year 14₹55,28,428₹30,000₹3,60,000₹4,26,858₹55,95,285
Year 15₹55,95,285₹30,000₹3,60,000₹4,32,206₹56,67,491
Year 16₹56,67,491₹30,000₹3,60,000₹4,37,983₹57,45,474
Year 17₹57,45,474₹30,000₹3,60,000₹4,44,221₹58,29,695
Year 18₹58,29,695₹30,000₹3,60,000₹4,50,959₹59,20,655
Year 19₹59,20,655₹30,000₹3,60,000₹4,58,236₹60,18,890
Year 20₹60,18,890₹30,000₹3,60,000₹4,66,095₹61,24,985

Quick answer

An SWP (Systematic Withdrawal Plan) pays you a fixed amount from a mutual fund every month while the rest stays invested. With ₹50 lakh earning 8% a year, you can withdraw about ₹32,000 a month and keep your capital intact. Withdraw more than the returns and the corpus slowly runs down.

Key takeaways

  • The capital-preserving withdrawal is roughly corpus × monthly return.
  • SWP is often more tax-efficient than FD interest: only the gain portion of each withdrawal is taxed.
  • Hybrid or balanced advantage funds are popular for SWPs because they swing less than pure equity.

How the SWP calculator works

Each month the withdrawal is taken out and the remaining balance earns the monthly equivalent of your annual return. The simulation runs until the period ends or the money runs out.

Balancenext = (Balance − W) × (1 + rm)
  • W = monthly withdrawal
  • rm = (1 + annual return)1/12 − 1

Why SWP can be more tax-efficient than an FD

FD interest is fully taxed at your slab rate every year. With an SWP, each withdrawal is part capital and part gain, and only the gain is taxed. For equity-oriented funds held over 12 months, the first ₹1.25 lakh of long-term gains each year is tax-free and the rest is taxed at 12.5%.

Frequently asked questions

How much monthly income can I get from ₹1 crore?

At 8% a year, about ₹64,000 a month keeps the ₹1 crore intact. At 7% it is about ₹56,500. Withdrawing more will slowly use up the capital.

What is a safe withdrawal rate for SWP?

For a retirement lasting 25–30 years, many planners suggest starting at 4–5% of the corpus a year and raising it with inflation. The step-up input above lets you model this.

Can I start an SWP in any mutual fund?

Most open-ended funds allow SWPs. Choose the growth option, not IDCW, so you control the payout amount.

Sources & methodology

Formulas follow the standard methods used by Indian banks, fund houses and government schemes. Rates and tax rules were checked against official sources on 1 October 2026. Read our methodology.

This calculator gives an estimate for planning purposes. Actual returns, tax and eligibility depend on your situation and on product terms. It is not financial advice.