Systematic Withdrawal Plan (SWP) Calculator
| Month | Withdrawal amount | Amount left after withdrawal | Interest earned | Total amount left |
|---|---|---|---|---|
| 1 | ₹10,000 | ₹4,90,000 | ₹3,267 | ₹4,93,267 |
| 2 | ₹10,000 | ₹4,83,267 | ₹3,222 | ₹4,86,488 |
| 3 | ₹10,000 | ₹4,76,488 | ₹3,177 | ₹4,79,665 |
| 4 | ₹10,000 | ₹4,69,665 | ₹3,131 | ₹4,72,796 |
| 5 | ₹10,000 | ₹4,62,796 | ₹3,085 | ₹4,65,881 |
| 6 | ₹10,000 | ₹4,55,881 | ₹3,039 | ₹4,58,921 |
| 7 | ₹10,000 | ₹4,48,921 | ₹2,993 | ₹4,51,913 |
| 8 | ₹10,000 | ₹4,41,913 | ₹2,946 | ₹4,44,860 |
| 9 | ₹10,000 | ₹4,34,860 | ₹2,899 | ₹4,37,759 |
| 10 | ₹10,000 | ₹4,27,759 | ₹2,852 | ₹4,30,610 |
| 11 | ₹10,000 | ₹4,20,610 | ₹2,804 | ₹4,23,414 |
| 12 | ₹10,000 | ₹4,13,414 | ₹2,756 | ₹4,16,170 |
| 13 | ₹10,000 | ₹4,06,170 | ₹2,708 | ₹4,08,878 |
| 14 | ₹10,000 | ₹3,98,878 | ₹2,659 | ₹4,01,537 |
| 15 | ₹10,000 | ₹3,91,537 | ₹2,610 | ₹3,94,148 |
| 16 | ₹10,000 | ₹3,84,148 | ₹2,561 | ₹3,86,709 |
| 17 | ₹10,000 | ₹3,76,709 | ₹2,511 | ₹3,79,220 |
| 18 | ₹10,000 | ₹3,69,220 | ₹2,461 | ₹3,71,682 |
| 19 | ₹10,000 | ₹3,61,682 | ₹2,411 | ₹3,64,093 |
| 20 | ₹10,000 | ₹3,54,093 | ₹2,361 | ₹3,56,453 |
| 21 | ₹10,000 | ₹3,46,453 | ₹2,310 | ₹3,48,763 |
| 22 | ₹10,000 | ₹3,38,763 | ₹2,258 | ₹3,41,022 |
| 23 | ₹10,000 | ₹3,31,022 | ₹2,207 | ₹3,33,228 |
| 24 | ₹10,000 | ₹3,23,228 | ₹2,155 | ₹3,25,383 |
| 25 | ₹10,000 | ₹3,15,383 | ₹2,103 | ₹3,17,486 |
| 26 | ₹10,000 | ₹3,07,486 | ₹2,050 | ₹3,09,536 |
| 27 | ₹10,000 | ₹2,99,536 | ₹1,997 | ₹3,01,533 |
| 28 | ₹10,000 | ₹2,91,533 | ₹1,944 | ₹2,93,476 |
| 29 | ₹10,000 | ₹2,83,476 | ₹1,890 | ₹2,85,366 |
| 30 | ₹10,000 | ₹2,75,366 | ₹1,836 | ₹2,77,202 |
| 31 | ₹10,000 | ₹2,67,202 | ₹1,781 | ₹2,68,983 |
| 32 | ₹10,000 | ₹2,58,983 | ₹1,727 | ₹2,60,710 |
| 33 | ₹10,000 | ₹2,50,710 | ₹1,671 | ₹2,52,381 |
| 34 | ₹10,000 | ₹2,42,381 | ₹1,616 | ₹2,43,997 |
| 35 | ₹10,000 | ₹2,33,997 | ₹1,560 | ₹2,35,557 |
| 36 | ₹10,000 | ₹2,25,557 | ₹1,504 | ₹2,27,061 |
| 37 | ₹10,000 | ₹2,17,061 | ₹1,447 | ₹2,18,508 |
| 38 | ₹10,000 | ₹2,08,508 | ₹1,390 | ₹2,09,898 |
| 39 | ₹10,000 | ₹1,99,898 | ₹1,333 | ₹2,01,230 |
| 40 | ₹10,000 | ₹1,91,230 | ₹1,275 | ₹1,92,505 |
| 41 | ₹10,000 | ₹1,82,505 | ₹1,217 | ₹1,83,722 |
| 42 | ₹10,000 | ₹1,73,722 | ₹1,158 | ₹1,74,880 |
| 43 | ₹10,000 | ₹1,64,880 | ₹1,099 | ₹1,65,979 |
| 44 | ₹10,000 | ₹1,55,979 | ₹1,040 | ₹1,57,019 |
| 45 | ₹10,000 | ₹1,47,019 | ₹980 | ₹1,47,999 |
| 46 | ₹10,000 | ₹1,37,999 | ₹920 | ₹1,38,919 |
| 47 | ₹10,000 | ₹1,28,919 | ₹859 | ₹1,29,779 |
| 48 | ₹10,000 | ₹1,19,779 | ₹799 | ₹1,20,577 |
| 49 | ₹10,000 | ₹1,10,577 | ₹737 | ₹1,11,314 |
| 50 | ₹10,000 | ₹1,01,314 | ₹675 | ₹1,01,990 |
| 51 | ₹10,000 | ₹91,990 | ₹613 | ₹92,603 |
| 52 | ₹10,000 | ₹82,603 | ₹551 | ₹83,154 |
| 53 | ₹10,000 | ₹73,154 | ₹488 | ₹73,641 |
| 54 | ₹10,000 | ₹63,641 | ₹424 | ₹64,066 |
| 55 | ₹10,000 | ₹54,066 | ₹360 | ₹54,426 |
| 56 | ₹10,000 | ₹44,426 | ₹296 | ₹44,722 |
| 57 | ₹10,000 | ₹34,722 | ₹231 | ₹34,954 |
| 58 | ₹10,000 | ₹24,954 | ₹166 | ₹25,120 |
| 59 | ₹10,000 | ₹15,120 | ₹101 | ₹15,221 |
| 60 | ₹10,000 | ₹5,221 | ₹35 | ₹5,256 |
Learn more about Systematic Withdrawal Plan (SWP) Calculator
The Systematic Withdrawal Plan (SWP) Calculator helps you estimate the monthly withdrawal amount, amount left after withdrawal, and total amount left for a Systematic Withdrawal Plan (SWP)
Enter the initial investment amount, withdrawal amount per month, withdrawal period, and expected return. The calculator will calculate the monthly withdrawal amount, amount left after withdrawal, and total amount left for the SWP.
For example, if you invest ₹500,000 for 5 years at an annual withdrawal amount of ₹10,000 per month, the calculator will show you the monthly withdrawal amount, amount left after withdrawal, and total amount left for the SWP.