SWP Calculator — how long will the corpus last?

A Systematic Withdrawal Plan takes a fixed amount out of an invested corpus every month. This calculator shows whether the corpus survives the period you choose at an assumed return — and if not, when it runs out.

Loan amount

Interest rate (p.a.)

Tenure

Extra monthly prepayment (optional)

Monthly EMI

—

PrincipalInterest

Principal

Total interest

Total payable

Amortization schedule (year-wise)

Year	Principal	Interest	Balance

Monthly investment

Expected return (p.a.)

Time period

Annual step-up

Projected value

—

InvestedReturns

Invested amount

Est. returns

Step-up raises your monthly amount each year — a powerful way to grow wealth as income rises.

One-time investment

Expected return (p.a.)

Time period

Future value

—

Invested

Est. returns

How much to invest monthly to reach a target corpus.

Target amount

Expected return (p.a.)

Years to goal

Monthly SIP needed

—

One-time lumpsum alternative

Total you'll invest (SIP)

Deposit amount

Interest rate (p.a.)

Tenure (years)

Compounding

Maturity value

—

Principal

Interest earned

Recurring deposit — a fixed amount every month, compounded quarterly.

Monthly deposit

Interest rate (p.a.)

Tenure (months)

Maturity value

—

Total deposited

Interest earned

Public Provident Fund — yearly deposit, compounded annually (15-year lock-in).

Yearly deposit

Interest rate (p.a.)

Duration (years)

Maturity value

—

Total deposited

Interest earned (tax-free)

Amount (₹)

GST rate

Amount type

Total amount

—

Base amount

GST (18%)

CGST + SGST

Compare the New and Old regimes side by side (FY 2025-26). Enter deductions for the Old regime.

Annual gross income

Old-regime deductions (80C, HRA, etc.)

New regime

—

Old regime

—

You save by choosing the better one

New Regime: nil up to ₹12,00,000 taxable (§87A), incl. 4% cess. Old Regime: ₹2.5L exempt, then 5/20/30% slabs on (income − deductions), incl. cess. Indicative estimate — not tax advice.

Bill / price (₹)

Mode

Percentage

You pay

—

Discount

Systematic Withdrawal Plan — how long your corpus lasts while you draw a fixed amount each month.

Corpus invested

Monthly withdrawal

Expected return (p.a.)

Period

Balance after period

—

Total withdrawn

Corpus status

Sukanya Samriddhi Yojana — deposit yearly for 15 years; matures in 21 years. Interest compounded annually, fully tax-free (EEE).

Yearly deposit (max ₹1.5L)

Interest rate (p.a.)

Maturity value (21 years)

—

Total deposited (15 yrs)

Interest earned (tax-free)

National Pension System — corpus at 60, then min 40% buys an annuity (pension).

Monthly contribution

Expected return (p.a.)

Your age

Annuity return (p.a.)

Corpus at 60

—

Lumpsum at 60 (60%, tax-free)

Annuity corpus (40%)

Est. monthly pension

Gratuity under the Payment of Gratuity Act = last salary (Basic + DA) × 15 ÷ 26 × years of service.

Last monthly salary (Basic + DA)

Years of service

Gratuity payable

—

Tax-exempt limit₹20,00,000

Eligible after 5 years of continuous service. Amount above ₹20 lakh is taxable.

Estimate your monthly in-hand from annual CTC (New tax regime, standard assumptions).

Annual CTC

Estimated monthly in-hand

—

Annual in-hand

Employee PF

Income tax (New regime)

Professional tax

Indicative only. Assumes Basic = 50% of CTC, employer + employee PF at 12% of Basic, gratuity provision, ₹75,000 standard deduction, ₹2,500/yr professional tax. Your actual structure varies.

How big a loan you may qualify for, from your income and existing EMIs (FOIR method).

Net monthly income

Existing monthly EMIs

Interest rate (p.a.)

Tenure

FOIR (income share for EMIs)

Eligible loan amount

—

Max affordable EMI

Mode

Principal

Rate (p.a.)

Time

Total amount

—

Interest

Absolute return

What today's money will cost — and be worth — in the future.

Amount today

Inflation rate (p.a.)

Years

Future cost of the same basket

—

Today's amount will then be worth

How the SWP Calculator works

Month by month: Balance = Balance × (1 + i) − W, where i is the assumed monthly return (annual ÷ 12 ÷ 100) and W the monthly withdrawal. If the balance cannot cover a withdrawal, the corpus is exhausted in that month.

The same rule tells you the sustainable withdrawal: any amount below Corpus × i leaves the corpus growing.

Worked example

₹50 lakh corpus, ₹30,000 withdrawn every month, assumed 8% a year, over 20 years:

Monthly return on ₹50 lakh	₹33,333
Total withdrawn	₹72,00,000
Balance after 20 years	₹69,63,401

Because ₹30,000 is below the first month's return, about ₹69,63,401 is still left after 20 years at that assumed rate.

Load these numbers into the calculator →

Frequently asked questions

Does the SWP calculator include tax or inflation?

No. It uses a constant assumed return and a fixed withdrawal. Real returns vary year to year, and withdrawals from mutual funds may attract capital-gains tax.

More money calculators

All PaisaCalc calculators in one app

Also from CryoSim

Stox — a research and portfolio-tracking tool for NSE stocks: screener, model projections and a tracker for your own holdings. A tool to study the market, not investment advice.

SSC Saathi — topic-wise practice quizzes for SSC exams, including the quantitative-aptitude topics these calculators cover: interest, percentages and averages.

PaisaCalc results are arithmetic estimates from the inputs you enter and the formulas shown. They are not financial, investment or tax advice; rates, rules and your own situation vary, so check with your bank, fund house or a qualified adviser before deciding.