Worked example
Example with the default numbers — change them above.
Amount invested (corpus): ₹1,00,00,000 · Monthly withdrawal (first year): ₹50,000 · Assumed return per year: 9% · How the withdrawal changes each year: Rises with inflation · Inflation per year: 6% · Plan for: 30 yrs
Withdrawing ₹50,000 a month from ₹1 Cr, rising 6% a year with inflation, at 9% returns, your money lasts 23 yrs 2 mo. To last 30 years, start at ₹42,060 a month instead.
| Your money lasts | 23 yrs 2 mo · Runs short in year 24 of 30 |
|---|---|
| Sustainable for 30 yrs | ₹42,060 · Highest first-year monthly withdrawal that lasts the full period |
| Total withdrawn | ₹2.87 Cr · Over 23 yrs 2 mo |
| Growth earned | ₹1.87 Cr · On top of your ₹1 Cr |
| Monthly withdrawal in year 30 | ₹2,70,919 · About ₹50,000 in today's money |
How the SWP Calculator works
- At the start of each month your withdrawal is taken out of the corpus.
- The rest grows for the month at the monthly equivalent of your yearly return, so 9% a year compounds to exactly 9%.
- Every 12 months the withdrawal rises with inflation, rises by your fixed step-up, or stays the same, as you choose.
- Your money lasts until the first month the balance cannot pay the full withdrawal.
- Separately, the calculator searches for the highest first-year withdrawal that lasts your whole plan period with the same yearly rise.
Month-by-month withdrawal
m = (1 + r)^(1/12) − 1
W(k) = W × (1 + g)^(k − 1)
Balance(next month) = (Balance − W(k)) × (1 + m)
r = expected yearly return minus any tax-and-costs drag
W = first monthly withdrawal; k = year number
g = inflation, your step-up, or 0 for a flat withdrawal Assumptions and limits
- The same return every year. Real markets rise and fall, and a fall early in the plan shortens how long money lasts.
- Withdrawals are taken at the start of each month and change once every 12 months.
- Fund expenses are taken as already reflected in the return you enter. Tax on gains and exit loads are ignored unless you enter a tax-and-costs drag, which is a rough stand-in: real tax falls only on the gain part of each withdrawal, and on equity long-term gains only above ₹1.25 lakh a year.
- The yearly return is converted to a monthly rate that compounds to exactly the yearly figure. Calculators that divide the yearly rate by 12 can show the money lasting longer for the same inputs.
- Inflation is constant over the whole period.
- Results are estimates for planning, not a recommendation to buy or sell any fund.
Frequently asked questions
What does an SWP calculator show?
An SWP calculator shows what happens when you withdraw a fixed or rising monthly amount from an invested corpus. You enter the corpus, the monthly withdrawal, the expected return and how the withdrawal changes each year. It shows how long the money lasts, the balance year by year, what is left at the end and, here, the highest withdrawal that lasts your chosen number of years.
How long will ₹1 crore last with a monthly SWP?
It depends on the withdrawal, the return and whether the withdrawal rises. With this calculator's defaults, ₹1 crore earning 9% a year and paying ₹50,000 a month that rises 6% a year with inflation lasts about 23 years. Keep the ₹50,000 flat and it lasts beyond 30 years, but it buys far less each year. To last 30 years with inflation-linked withdrawals, start near ₹42,000 a month.
Should my SWP amount rise with inflation?
If the SWP pays your living costs, yes. Prices in India have historically risen several percent a year, so a flat ₹50,000 buys much less after 15 or 20 years. Raising the withdrawal with inflation keeps your lifestyle steady but drains the corpus faster. Compare both settings here: the gap between them shows how much buying power a flat SWP quietly gives up.
What is a safe SWP rate in India?
There is no single safe rate. It depends on how long the money must last, your returns, inflation and how markets behave early on. For long retirements with inflation-linked withdrawals, many Indian planners use about 3% to 3.5% of the corpus in the first year rather than the US 4% rule. Use the sustainable-withdrawal figure here and test it in the Monte Carlo simulator.
How is SWP taxed in India?
Each SWP payment sells fund units, the earliest bought first, and only the gain in those units is taxed, not the whole payment. In equity funds, gains on units held up to 12 months are taxed at 20%, and on longer-held units at 12.5% on long-term gains above ₹1.25 lakh a year (sections 196 and 198 of the Income-tax Act, 2025). Gains on debt funds bought from April 2023 are taxed at your slab rate. Rules change with each Budget, so check before relying on this.
Is an SWP better than FD interest for monthly income?
They suit different needs. FD interest is fixed and predictable, but it is fully taxable at your slab rate and does not rise with inflation unless you reinvest part of it. An SWP from a mutual fund can grow and is taxed only on gains, but its value moves with markets. Many retirees combine both. Our SWP vs FD guide compares them with worked numbers.
What happens to my SWP if markets fall?
A fall early in an SWP hurts most, because you keep selling units at low prices and those units are not there when markets recover. This is called sequence-of-returns risk. This calculator uses one steady return, so it cannot show that effect. Keep a cash or debt buffer for a few years of withdrawals and test your plan in the FIRE Monte Carlo simulator.
Sources
- Ministry of Statistics and Programme Implementation: consumer price index (inflation) data
- Reserve Bank of India: inflation, interest-rate and household-finance statistics
- AMFI: mutual fund data and investor education (SIP and SWP basics)
- SEBI: investor education on market risk
- Income Tax Department: Income-tax Act, 2025, section 198 – long-term capital gains on equity funds (old section 112A)
- Income Tax Department: Income-tax Act, 2025, section 196 – short-term capital gains on equity funds (old section 111A)
Logic and rates last verified on .
Next step: related calculators
-
Retirement & FIRE SIP + SWP Calculator
Will my SIP fund a monthly income for life?
-
Retirement & FIRE Safe Withdrawal Rate Calculator
How much can I withdraw each year without running out?
-
Retirement & FIRE FIRE Monte Carlo Simulator
What are the odds my retirement money lasts?
-
Retirement & FIRE Retirement Corpus Calculator
How much money do I need when I retire?
Guides that go deeper
See worked examples
How many years ₹25 lakh to ₹5 crore lasts at different monthly withdrawals, with inflation built in.
- How long will ₹25 lakh last with ₹10,000 a month SWP? — Lasts 32 yrs 5 mo
- How long will ₹25 lakh last with ₹14,000 a month SWP? — Lasts 19 yrs 10 mo
- How long will ₹25 lakh last with ₹17,000 a month SWP? — Lasts 15 yrs 5 mo