Skip to content

India finance

SWP Calculator

Systematic withdrawal plan: how long a corpus lasts at a monthly withdrawal, or whether it survives indefinitely.

Private · on device. Calculated in your browser, nothing you type is sent anywhere

Quick answer

A ₹50 lakh corpus at 8% supports about ₹33,000/month indefinitely, the growth replaces the withdrawal. Draw more and the corpus starts shrinking, slowly at first, then fast: at ₹50,000/month it is gone in roughly 13 years.

Balance after 20 years
₹40,18,299
₹40.18 L
Total withdrawn
₹84,00,000
₹84 L
Verdict
Shrinking

Withdrawals are taken at the end of each month after that month’s growth. A withdrawal rate near the return rate is the tipping point between a corpus that lasts and one that quietly runs down.

Formulas last verified 2026-10-10. Results are estimates, not financial advice. How we calculate.

The SWP mechanic

A systematic withdrawal plan is a SIP in reverse: instead of buying units monthly, you redeem a fixed rupee amount monthly. The model here applies each month's growth first, then takes the withdrawal at month-end:

balance = balance × (1 + i) − withdrawal, where i = annual return ÷ 12.

Everything about corpus longevity falls out of one comparison: the withdrawal versus that month's growth. When growth covers the withdrawal, the corpus holds or rises. When it does not, the shortfall comes out of principal, and next month's growth is computed on a smaller base, so the shortfall widens. Depletion is not linear; it is a slow leak that becomes a collapse in the final years.

The sustainable rate

A ₹50 lakh corpus at an 8% assumed return grows about ₹33,333 in a month (50,00,000 × 0.08 ÷ 12). Withdraw up to roughly ₹33,000 and the model sustains the corpus indefinitely, the growth replaces every rupee drawn. Push past it and the clock starts:

Monthly withdrawalShare of monthly growth₹50 lakh corpus at 8% lasts
₹30,00090%Indefinitely, balance keeps rising
₹33,00099%Indefinitely, balance roughly flat
₹40,000120%Around 22 years, long, but not forever
₹50,000150%Roughly 13 years

Notice how sharp the cliff is: ₹33,000 lasts forever, ₹50,000 lasts 13 years. Near the tipping point, small changes in the withdrawal produce enormous changes in longevity, which is exactly why it is worth running your own numbers rather than borrowing a rule of thumb.

The caveat that matters: sequence of returns

The calculator assumes 8% arrives as a smooth 0.67% every month. No market does that. Real equity returns come as −15% years and +30% years that merely average to something like 8%, and for a corpus under withdrawal, the order of those years changes the outcome. A bad stretch early forces you to redeem more units at depressed prices; those units are gone and never participate in the recovery. The same bad stretch late in the plan is almost harmless. Treat the calculator's answer as the average-case trajectory, then defend against the bad case: keep one to two years of withdrawals in liquid or debt funds so a crash never forces equity redemptions, and prefer a withdrawal comfortably below the sustainable rate rather than exactly at it.

SWP vs FD interest for retirees

The traditional alternative is parking the corpus in fixed deposits and living on the interest. FDs win on certainty, the rate is contractual, the income arrives in any market. The SWP wins on flexibility, on long-run growth potential, and on tax: FD interest is fully taxable at your slab rate the year it accrues, while an SWP withdrawal is largely a return of your own capital, with only the gain slice taxed at capital-gains rates. A common structure is to do both, essential expenses covered by FD interest (see the FD calculator for what a ladder of deposits yields), discretionary spending drawn via SWP from a balanced or equity fund.

Taxation of withdrawals

Each SWP instalment is a redemption, split between capital and gain. Only the gain is taxed, for equity funds at 12.5% on long-term gains beyond the ₹1.25 lakh annual exemption, with units redeemed first-in-first-out. In the early years of an SWP most of each withdrawal is simply your own money coming back, so the effective tax on the cash received is modest and typically far lighter than slab-rate tax on an equivalent FD payout. The picture tightens over the years as the remaining units carry larger embedded gains.

Building the corpus first

The drawdown maths above assumes the corpus already exists. Getting there is the accumulation problem, the SIP calculator covers what a monthly investment grows into, and the inflation calculator tells you what target corpus your future expenses actually require. Working the two ends towards each other, required withdrawal, sustainable rate, hence required corpus, is retirement planning in one sentence.

Frequently asked questions

How does the SWP calculation work month to month?

Each month the corpus first grows at the monthly rate (annual return ÷ 12), then the withdrawal is taken at month-end. If growth exceeds the withdrawal, the balance rises; if not, it falls, and next month's growth is computed on the smaller base. That second effect is why an overdrawn corpus shrinks slowly at first and then accelerates towards zero.

How much can I withdraw without touching the corpus?

At most the monthly growth: corpus × annual return ÷ 12. A ₹50 lakh corpus at 8% grows about ₹33,333 a month, so withdrawals up to roughly ₹33,000 leave the principal intact indefinitely, in the model. Withdraw ₹50,000 instead and the same corpus is exhausted in roughly 13 years. The gap between "forever" and "13 years" is just ₹17,000 a month.

What is sequence-of-returns risk?

The calculator assumes the return arrives evenly every month. Real markets deliver the same average in lumps, and for a portfolio being drawn down, the order matters. A crash in the first years forces you to sell more units at low prices, damage no later rally fully repairs; the same crash near the end barely matters. Two retirees with identical average returns can end up with very different outcomes purely from timing.

Is an SWP better than living off FD interest?

They solve different problems. FD interest is contractual and arrives regardless of markets, but is fully taxable at your slab and rarely grows. An SWP from a fund offers potentially higher long-run returns and better taxation, each withdrawal is mostly your own capital, with only the gain portion taxed, but the corpus can shrink in bad markets. Many retirees split: FDs for essential expenses, SWP for the rest.

How are SWP withdrawals taxed?

Every withdrawal is a redemption of units, so it splits into your original capital (not taxed) and the gain on those units (taxed). For equity funds, units held over a year attract 12.5% long-term tax on gains above the ₹1.25 lakh annual exemption; units are redeemed oldest-first. Early in an SWP the gain portion is small, so the effective tax rate on the cash you receive is far below the headline rate.

Should the withdrawal keep pace with inflation?

It must, or your income quietly halves. At 6% inflation a fixed ₹33,000 buys about half as much after 12 years. But an inflation-growing withdrawal breaks the neat "withdraw the growth" rule, a corpus that sustains ₹33,000 flat will not sustain ₹33,000 growing 6% yearly. Model the withdrawal you will need mid-plan, not the one that looks comfortable in year one, and re-run the numbers every couple of years.

Related calculators