How long will it last

How long will ₹1.5 crore last with ₹65,000 a month SWP?

₹1.5 crore paying ₹65,000 a month, rising 6% a year with inflation, lasts 28 yrs 7 mo at a 9% return. Started at 60, that is until about age 88.

Your money lasts
28 yrs 7 mo (good)
Runs short in year 29
First-year withdrawal rate
5.2%
₹7,80,000 a year
Corpus vs yearly spending
19.2×
3.5% benchmark is 28.6×
Total withdrawn
₹5.6 Cr
373% of the corpus
Safe for 30 years
₹63,090 a month (caution)
Starting amount, rising with inflation

Open the SWP Calculator with these numbers filled in

The numbers in charts

Balance year by year

  • Balance
  • Balance in today's money
Year 34₹0Balance₹0Balance in today's money
Balance year by yearLine chart of Balance, Balance in today's money by year, from 0 to 34. At year 34: Balance ₹0, Balance in today's money ₹0.
The balance reaches zero in year 29; withdrawals then stop.
Show the numbers
YearBalanceBalance in today's money
0₹1.5 Cr₹1.5 Cr
1₹1.55 Cr₹1.47 Cr
2₹1.61 Cr₹1.43 Cr
3₹1.66 Cr₹1.39 Cr
4₹1.71 Cr₹1.36 Cr
5₹1.76 Cr₹1.32 Cr
6₹1.81 Cr₹1.28 Cr
7₹1.86 Cr₹1.24 Cr
8₹1.9 Cr₹1.19 Cr
9₹1.94 Cr₹1.15 Cr
10₹1.98 Cr₹1.11 Cr
11₹2.01 Cr₹1.06 Cr
12₹2.04 Cr₹1.01 Cr
13₹2.06 Cr₹96.42 L
14₹2.07 Cr₹91.44 L
15₹2.07 Cr₹86.31 L
16₹2.06 Cr₹81.04 L
17₹2.04 Cr₹75.62 L
18₹2 Cr₹70.05 L
19₹1.95 Cr₹64.32 L
20₹1.87 Cr₹58.43 L
21₹1.78 Cr₹52.37 L
22₹1.66 Cr₹46.14 L
23₹1.52 Cr₹39.73 L
24₹1.34 Cr₹33.14 L
25₹1.13 Cr₹26.37 L
26₹88.27 L₹19.4 L
27₹59.02 L₹12.24 L
28₹24.91 L₹4.87 L
29₹0₹0
30₹0₹0
31₹0₹0
32₹0₹0
33₹0₹0
34₹0₹0

Withdrawn vs still invested

Withdrawn vs still investedDonut chart. Withdrawn: ₹5.6 Cr (100%); Left at the end: ₹0 (0%).
  • Withdrawn₹5.6 Cr · 100%
  • Left at the end₹0 · 0%
Every rupee of the corpus and its growth was paid out before the plan period ended.
Show the numbers
PartValueShare
Withdrawn₹5.6 Cr100%
Left at the end₹00%

Your withdrawal vs the sustainable one

  • Sustainable for 34 yrs
  • Your plan
Your withdrawal vs the sustainable oneMonthly withdrawal in year 1: Sustainable for 34 yrs ₹58,383, Your plan ₹65,000. Monthly withdrawal in year 34: Sustainable for 34 yrs ₹3,99,371, Your plan ₹4,44,638.
You withdraw ₹6,617 a month more than the level that lasts 34 years.
Show the numbers
MeasureSustainable for 34 yrsYour planDifference
Monthly withdrawal in year 1₹58,383₹65,000—
Monthly withdrawal in year 34₹3,99,371₹4,44,638—

Year by year: ₹1.5 crore with ₹65,000 a month

The highlighted row is year 29, when the balance can no longer pay the full withdrawal.

YearMonthly withdrawalWithdrawn in yearGrowth in yearBalance at year endBalance in today's money
1₹65,000₹7,80,000₹13,12,476₹1,55,32,476₹1,46,53,279
2₹68,900₹8,26,800₹13,58,147₹1,60,63,822₹1,42,96,745
3₹73,034₹8,76,408₹14,03,582₹1,65,90,996₹1,39,30,120
4₹77,416₹9,28,992₹14,48,497₹1,71,10,501₹1,35,53,119
5₹82,061₹9,84,732₹14,92,571₹1,76,18,340₹1,31,65,449
7₹92,204₹11,06,445₹15,76,667₹1,85,80,181₹1,23,56,882
10₹1,09,816₹13,17,794₹16,85,503₹1,97,99,925₹1,10,56,175
12₹1,23,389₹14,80,673₹17,39,375₹2,03,76,559₹1,01,26,525
15₹1,46,959₹17,63,505₹17,75,695₹2,06,84,786₹86,31,039
18₹1,75,030₹21,00,363₹17,31,645₹1,99,94,500₹70,04,949
20₹1,96,664₹23,59,968₹16,37,912₹1,87,38,458₹58,42,740
25₹2,63,181₹31,58,169₹10,55,826₹1,13,17,213₹26,36,895
29₹3,32,260₹25,51,475₹60,401₹0₹0

If the assumptions change: ₹1.5 crore at ₹65,000 a month

One change at a time: lower returns and higher inflation shorten the plan, a smaller start lengthens it.

What changesFirst monthly withdrawalMoney lasts
As on this page (9% return, 6% inflation)₹65,00028 yrs 7 mo
Return 8% instead of 9%₹65,00024 yrs 7 mo
Return 10% instead of 9%₹65,00035 yrs 4 mo
Inflation 4%₹65,00053 yrs 1 mo
Inflation 8%₹65,00021 yrs 11 mo
Withdrawal never rises₹65,000Beyond 60 yrs
Start 10% lower at ₹58,500₹58,50033 yrs 10 mo

What the numbers say about ₹1.5 crore and ₹65,000 a month

You are drawing ₹7,80,000 in the first year, which is 5.2% of the ₹1.5 crore corpus, a modest rate. Put differently, the corpus is 19.2 times your first year of withdrawals. At the 3.5% starting rate many Indian planners prefer, the same ₹65,000 a month would need ₹2.23 Cr, so this corpus covers 67% of that benchmark.

Growth covers the withdrawals for the first 15 years. In year 16 you take out ₹18.69 L while the corpus earns ₹17.72 L, and from then on the balance shrinks. It peaks at ₹2.07 Cr at the end of year 15, 38% above where you began.

Across the 28 yrs 7 mo you would withdraw ₹5.6 Cr in total, 373% of the starting corpus, because growth keeps paying part of the bill. Inflation does the damage: the ₹65,000 of today becomes ₹3,32,260 a month by year 29, and the balance falls to ₹24.91 L at the end of year 28.

For the money to last 30 years instead, the first withdrawal would have to be ₹63,090 a month, which is ₹1,910 (3%) less than ₹65,000. Anything above that amount trades years of income for a higher monthly cheque.

This uses one steady 9% return. If markets deliver 8% the money lasts 24 yrs 7 mo; at 10% it lasts 35 yrs 4 mo. A withdrawal that never rises would last beyond 60 yrs, but it would buy about 20% as much at the end. A bad first few years hurts more than these averages show, so keep two or three years of withdrawals in debt funds or deposits.

Questions about this scenario

How long will ₹1.5 crore last if I withdraw ₹65,000 a month?

With a 9% yearly return and a withdrawal that rises 6% every year, ₹1.5 crore lasts 28 yrs 7 mo. You withdraw about ₹5.6 Cr in total, and the last full withdrawal is ₹3,32,260 a month. Real markets move up and down, so treat this as an estimate.

What monthly SWP can ₹1.5 crore support for 30 years?

About ₹63,090 a month in the first year, rising 6% every year, at a 9% return. That is 5% of the corpus in year one, and because the withdrawal rises with inflation the same plan pays about ₹3,41,846 a month in year 30. Withdrawing ₹65,000 instead is ₹1,910 more than that, so the money runs out earlier.

Does a lower return change how long ₹1.5 crore lasts at ₹65,000 a month?

Yes. At 8% the money lasts 24 yrs 7 mo, at 9% 28 yrs 7 mo, and at 10% 35 yrs 4 mo. One percentage point of return moves the answer by 5 yrs 5 mo on average, so the return you assume matters as much as the amount.

Compare nearby scenarios

Try your own numbers

Change the return, the inflation rate or any other assumption in the SWP Calculator with this scenario pre-filled, or browse every how long will it last scenario.