How long will it last

How long will ₹40 lakh last with ₹17,000 a month SWP?

₹40 lakh paying ₹17,000 a month, rising 6% a year with inflation, lasts 29 yrs 6 mo at a 9% return. Started at 60, that is until about age 89.

Your money lasts
29 yrs 6 mo (good)
Runs short in year 30
First-year withdrawal rate
5.1%
₹2,04,000 a year
Corpus vs yearly spending
19.6×
3.5% benchmark is 28.6×
Total withdrawn
₹1.56 Cr
390% of the corpus
Safe for 30 years
₹16,824 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 35₹0Balance₹0Balance in today's money
Balance year by yearLine chart of Balance, Balance in today's money by year, from 0 to 35. At year 35: Balance ₹0, Balance in today's money ₹0.
The balance reaches zero in year 30; withdrawals then stop.
Show the numbers
YearBalanceBalance in today's money
0₹40 L₹40 L
1₹41.46 L₹39.11 L
2₹42.93 L₹38.2 L
3₹44.39 L₹37.27 L
4₹45.84 L₹36.31 L
5₹47.26 L₹35.32 L
6₹48.65 L₹34.3 L
7₹50 L₹33.25 L
8₹51.29 L₹32.18 L
9₹52.49 L₹31.07 L
10₹53.61 L₹29.93 L
11₹54.6 L₹28.76 L
12₹55.46 L₹27.56 L
13₹56.14 L₹26.32 L
14₹56.64 L₹25.05 L
15₹56.9 L₹23.74 L
16₹56.9 L₹22.4 L
17₹56.59 L₹21.01 L
18₹55.92 L₹19.59 L
19₹54.85 L₹18.13 L
20₹53.32 L₹16.63 L
21₹51.26 L₹15.08 L
22₹48.61 L₹13.49 L
23₹45.28 L₹11.85 L
24₹41.18 L₹10.17 L
25₹36.23 L₹8.44 L
26₹30.32 L₹6.66 L
27₹23.32 L₹4.84 L
28₹15.11 L₹2.96 L
29₹5.54 L₹1.02 L
30₹0₹0
31₹0₹0
32₹0₹0
33₹0₹0
34₹0₹0
35₹0₹0

Withdrawn vs still invested

Withdrawn vs still investedDonut chart. Withdrawn: ₹1.56 Cr (100%); Left at the end: ₹0 (0%).
  • Withdrawn₹1.56 Cr · 100%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Withdrawn₹1.56 Cr100%
Left at the end₹00%

Your withdrawal vs the sustainable one

  • Sustainable for 35 yrs
  • Your plan
Your withdrawal vs the sustainable oneMonthly withdrawal in year 1: Sustainable for 35 yrs ₹15,303, Your plan ₹17,000. Monthly withdrawal in year 35: Sustainable for 35 yrs ₹1,10,960, Your plan ₹1,23,267.
You withdraw ₹1,697 a month more than the level that lasts 35 years.
Show the numbers
MeasureSustainable for 35 yrsYour planDifference
Monthly withdrawal in year 1₹15,303₹17,000—
Monthly withdrawal in year 35₹1,10,960₹1,23,267—

Year by year: ₹40 lakh with ₹17,000 a month

The highlighted row is year 30, when the balance can no longer pay the full withdrawal.

YearMonthly withdrawalWithdrawn in yearGrowth in yearBalance at year endBalance in today's money
1₹17,000₹2,04,000₹3,50,186₹41,46,186₹39,11,496
2₹18,020₹2,16,240₹3,62,754₹42,92,700₹38,20,487
3₹19,101₹2,29,214₹3,75,316₹44,38,801₹37,26,903
4₹20,247₹2,42,967₹3,87,803₹45,83,637₹36,30,670
5₹21,462₹2,57,545₹4,00,137₹47,26,229₹35,31,713
7₹24,115₹2,89,378₹4,23,970₹50,00,050₹33,25,319
10₹28,721₹3,44,654₹4,55,860₹53,60,547₹29,93,301
12₹32,271₹3,87,253₹4,72,778₹55,45,613₹27,56,000
15₹38,435₹4,61,224₹4,87,547₹56,90,058₹23,74,262
18₹45,777₹5,49,326₹4,82,852₹55,92,186₹19,59,188
20₹51,435₹6,17,222₹4,63,973₹53,31,936₹16,62,523
25₹68,832₹8,25,983₹3,30,908₹36,23,200₹8,44,201
30₹92,113₹5,63,780₹10,262₹0₹0

If the assumptions change: ₹40 lakh at ₹17,000 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)₹17,00029 yrs 6 mo
Return 8% instead of 9%₹17,00025 yrs 2 mo
Return 10% instead of 9%₹17,00036 yrs 10 mo
Inflation 4%₹17,00058 yrs 4 mo
Inflation 8%₹17,00022 yrs 5 mo
Withdrawal never rises₹17,000Beyond 60 yrs
Start 10% lower at ₹15,500₹15,50034 yrs 2 mo

What the numbers say about ₹40 lakh and ₹17,000 a month

You are drawing ₹2,04,000 in the first year, which is 5.1% of the ₹40 lakh corpus, a modest rate. Put differently, the corpus is 19.6 times your first year of withdrawals. At the 3.5% starting rate many Indian planners prefer, the same ₹17,000 a month would need ₹58.29 L, so this corpus covers 69% of that benchmark.

Growth covers the withdrawals for the first 15 years. In year 16 you take out ₹4.89 L while the corpus earns ₹4.89 L, and from then on the balance shrinks. It peaks at ₹56.9 L at the end of year 15, 42% above where you began.

Across the 29 yrs 6 mo you would withdraw ₹1.56 Cr in total, 390% of the starting corpus, because growth keeps paying part of the bill. Inflation does the damage: the ₹17,000 of today becomes ₹92,113 a month by year 30, and the balance falls to ₹5.54 L at the end of year 29.

For the money to last 30 years instead, the first withdrawal would have to be ₹16,824 a month, which is ₹176 (1%) less than ₹17,000. 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 25 yrs 2 mo; at 10% it lasts 36 yrs 10 mo. A withdrawal that never rises would last beyond 60 yrs, but it would buy about 18% 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 ₹40 lakh last if I withdraw ₹17,000 a month?

With a 9% yearly return and a withdrawal that rises 6% every year, ₹40 lakh lasts 29 yrs 6 mo. You withdraw about ₹1.56 Cr in total, and the last full withdrawal is ₹92,113 a month. Real markets move up and down, so treat this as an estimate.

What monthly SWP can ₹40 lakh support for 30 years?

About ₹16,824 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 ₹91,159 a month in year 30. Withdrawing ₹17,000 instead is ₹176 more than that, so the money runs out earlier.

Does a lower return change how long ₹40 lakh lasts at ₹17,000 a month?

Yes. At 8% the money lasts 25 yrs 2 mo, at 9% 29 yrs 6 mo, and at 10% 36 yrs 10 mo. One percentage point of return moves the answer by 5 yrs 10 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.