Cubestack

SWP Calculator

Free SWP calculator — see how long your mutual fund corpus lasts with a monthly withdrawal, and what is left at the end.

₹
₹1 L₹10 Cr
₹
₹1,000₹10 L
%
1%30%
yrs
140
%
0%20%

Final balance after 15 years

₹60,84,253

Invested
₹50,00,000
Total withdrawn
₹54,00,000

The corpus lasts the full 15 years at these settings. Returns are not guaranteed — this is an estimate.

Year-by-year withdrawals and balance
YearWithdrawn in yearTotal withdrawnBalance at year end
1₹3,60,000₹3,60,000₹50,39,010
2₹3,60,000₹7,20,000₹50,81,257
3₹3,60,000₹10,80,000₹51,27,011
4₹3,60,000₹14,40,000₹51,76,563
5₹3,60,000₹18,00,000₹52,30,227
6₹3,60,000₹21,60,000₹52,88,346
7₹3,60,000₹25,20,000₹53,51,288
8₹3,60,000₹28,80,000₹54,19,455
9₹3,60,000₹32,40,000₹54,93,279
10₹3,60,000₹36,00,000₹55,73,231
11₹3,60,000₹39,60,000₹56,59,819
12₹3,60,000₹43,20,000₹57,53,593
13₹3,60,000₹46,80,000₹58,55,151
14₹3,60,000₹50,40,000₹59,65,137
15₹3,60,000₹54,00,000₹60,84,253

Method: monthly rate = annual return ÷ 12. Each month the withdrawal is taken at the start of the month and the remaining balance then earns one month of return. The yearly increase raises the withdrawal at the start of each year after the first. Taxes, exit load and fund expenses are not included. Estimate only, not financial advice.

What is the SWP Calculator?

A systematic withdrawal plan (SWP) lets you take a fixed amount from a mutual fund every month while the rest stays invested. This calculator shows how much you withdraw in total, what balance is left, and whether the money runs out before the end of your chosen period.

Enter your total investment, the monthly withdrawal, the expected yearly return and the number of years. You can add a yearly increase in the withdrawal. The year-by-year table lists withdrawals and the balance at each year end, with a small bar showing how the balance changes.

How to use it

  1. 1

    Enter the investment

    Set the total amount invested in the fund.

  2. 2

    Set the withdrawal

    Choose the monthly amount you want to take out.

  3. 3

    Set return and period

    Enter the expected yearly return and the years.

  4. 4

    Optional increase

    Add a yearly percentage rise in the withdrawal.

  5. 5

    Read the result

    Check final balance, total withdrawn and any run-out month.

Features

  • Corpus run-out warning

    If the balance cannot cover a withdrawal, the page tells you in which month the money runs out.

  • Yearly increase

    Raise the withdrawal each year to match rising costs.

  • Year-by-year table

    See the amount withdrawn, total withdrawn and balance for every year.

  • Clear method

    Monthly rate is annual return ÷ 12, and the withdrawal is taken at the start of each month.

Popular uses

  • Retirement income

    Test whether a corpus can fund a monthly income for 20 or 30 years.

  • Choosing a safe withdrawal

    Try different amounts until the corpus lasts.

  • Comparing with SIP

    Use it together with a SIP calculator to plan the build-up and the payout.

Frequently asked questions

What is an SWP?

A systematic withdrawal plan is a facility in which you redeem a fixed amount from a mutual fund at regular intervals while the remaining units stay invested.

How does the calculator work out the balance?

Each month the withdrawal is taken first, then the remaining balance grows by the annual return ÷ 12. This repeats for every month of the period.

What if my money runs out?

The page shows the month in which the balance cannot cover the full withdrawal and the balance falls to zero.

Does it include tax?

No. Capital gains tax, exit load and fund expenses are not included, and returns are not guaranteed. It is an estimate only, not financial advice.

Related tools