SWP Calculator
Draw an income that keeps pace with inflation, and see how long the corpus holds out.
Corpus lasts21.3 yrsit runs dry before year 22
Withdrawn₹2,46,05,429over 25 years, in total
Last withdrawal₹2,02,447a month, up from ₹50,000
What is left, year by year
BalanceWithdrawn
Year by year
| Year | Monthly | Withdrawn | Balance |
|---|---|---|---|
| Year 1 | ₹50,000 | ₹6,00,000 | ₹1,02,03,349 |
| Year 2 | ₹53,000 | ₹12,36,000 | ₹1,03,85,977 |
| Year 3 | ₹56,180 | ₹19,10,160 | ₹1,05,43,908 |
| Year 4 | ₹59,551 | ₹26,24,770 | ₹1,06,72,701 |
| Year 5 | ₹63,124 | ₹33,82,256 | ₹1,07,67,404 |
| Year 6 | ₹66,911 | ₹41,85,191 | ₹1,08,22,499 |
| Year 7 | ₹70,926 | ₹50,36,303 | ₹1,08,31,851 |
| Year 8 | ₹75,182 | ₹59,38,481 | ₹1,07,88,645 |
| Year 9 | ₹79,692 | ₹68,94,790 | ₹1,06,85,318 |
| Year 10 | ₹84,474 | ₹79,08,477 | ₹1,05,13,489 |
| Year 11 | ₹89,542 | ₹89,82,986 | ₹1,02,63,875 |
| Year 12 | ₹94,915 | ₹1,01,21,965 | ₹99,26,210 |
| Year 13 | ₹1,00,610 | ₹1,13,29,283 | ₹94,89,145 |
| Year 14 | ₹1,06,646 | ₹1,26,09,040 | ₹89,40,148 |
| Year 15 | ₹1,13,045 | ₹1,39,65,582 | ₹82,65,389 |
| Year 16 | ₹1,19,828 | ₹1,54,03,517 | ₹74,49,618 |
| Year 17 | ₹1,27,018 | ₹1,69,27,728 | ₹64,76,031 |
| Year 18 | ₹1,34,639 | ₹1,85,43,392 | ₹53,26,122 |
| Year 19 | ₹1,42,717 | ₹2,02,55,995 | ₹39,79,526 |
| Year 20 | ₹1,51,280 | ₹2,20,71,355 | ₹24,13,844 |
| Year 21 | ₹1,60,357 | ₹2,39,95,636 | ₹6,04,453 |
| Year 22 | ₹1,69,978 | ₹2,46,05,429 | ₹0.00 |
| Year 23 | ₹1,80,177 | ₹2,46,05,429 | ₹0.00 |
| Year 24 | ₹1,90,987 | ₹2,46,05,429 | ₹0.00 |
| Year 25 | ₹2,02,447 | ₹2,46,05,429 | ₹0.00 |