Simulate systematic retirement withdrawals with our premium swp calculator. Project monthly cash flows, expected returns, and corpus survival timelines.
Compare the depletion rate of your retirement corpus against the accumulating sum of cash flows distributed over 15 years.
Shows starting capital base, cumulative yearly withdrawals, compound interest earnings, and end-of-year capital balances.
| Year | Starting Corpus | Yearly Withdrawals | Yearly Compound Earnings | Ending Balance |
|---|---|---|---|---|
| Year 1 | ₹5,000,000 | ₹360,000 | +₹399,010 | ₹5,039,010 |
| Year 2 | ₹5,039,010 | ₹381,600 | +₹401,288 | ₹5,058,698 |
| Year 3 | ₹5,058,698 | ₹404,496 | +₹401,906 | ₹5,056,108 |
| Year 4 | ₹5,056,108 | ₹428,766 | +₹400,613 | ₹5,027,955 |
| Year 5 | ₹5,027,955 | ₹454,492 | +₹397,134 | ₹4,970,597 |
| Year 6 | ₹4,970,597 | ₹481,761 | +₹391,162 | ₹4,879,997 |
| Year 7 | ₹4,879,997 | ₹510,667 | +₹382,358 | ₹4,751,689 |
| Year 8 | ₹4,751,689 | ₹541,307 | +₹370,348 | ₹4,580,730 |
| Year 9 | ₹4,580,730 | ₹573,785 | +₹354,716 | ₹4,361,661 |
| Year 10 | ₹4,361,661 | ₹608,212 | +₹335,005 | ₹4,088,453 |
| Year 11 | ₹4,088,453 | ₹644,705 | +₹310,708 | ₹3,754,456 |
| Year 12 | ₹3,754,456 | ₹683,387 | +₹281,268 | ₹3,352,337 |
| Year 13 | ₹3,352,337 | ₹724,391 | +₹246,072 | ₹2,874,018 |
| Year 14 | ₹2,874,018 | ₹767,854 | +₹204,441 | ₹2,310,605 |
| Year 15 | ₹2,310,605 | ₹813,925 | +₹155,632 | ₹1,652,312 |
All slider inputs, expected returns, interest rates, and custom goals are saved in this unique URL. Bookmark this page or share the link with others to show your plan.
A systematic withdrawal plan calculator (commonly referred to as an swp calculator or monthly withdrawal calculator) is a specialized financial model designed for retirees and income-focused investors. An SWP is the logical reverse of a Systematic Investment Plan (SIP). Instead of accumulating assets, you park a large lump sum in a mutual fund portfolio and systematically withdraw a fixed sum every month.
The remaining balance in your account continues to earn compounded returns, which helps replenish your retirement corpus and extend the lifetime of your investments. A retirement swp calculator helps you project exactly how long your initial capital will survive under various withdrawal and inflation scenarios.
Follow these steps to analyze your retirement portfolio sustainability:
The SWP simulation executes a monthly recursive loop where the withdrawal occurs at the start of the month, and the remaining capital earns interest over the month:
Active Monthly Balance = (Starting Balance - Withdrawal Size) * (1 + r)
Where:
If the balance drops below the active withdrawal requirement, the remaining assets are liquidated, and the corpus is flagged as DEPLETED.
| Feature | SWP | Dividend/IDCW option |
|---|---|---|
| Cash flow | Investor-defined | Depends on fund declaration |
| Predictability | Higher | Lower |
| Control | More control over amount | Less control |
| Corpus impact | Units are redeemed | NAV adjusts after payout |
| Best for | Retirement income planning | Irregular income preference |
SWP gives more control because you decide the withdrawal amount and frequency. It is still subject to market risk because withdrawals happen from a market-linked portfolio.
No. SWP withdrawals come from your own mutual fund units. Returns are market-linked.
It depends on asset allocation, age, inflation, and expected returns. Conservative retirees often test multiple rates before deciding.
Yes. If withdrawals are too high or returns are poor, the corpus can run out.
Yes, but it should be planned with inflation, tax, and sequence-of-returns risk in mind.
Provide interactive financial planning directly for your blog or news audience.