SWP Details

This calculator will help you visualize the amount withdrawal with Regular interval with an Annual Increase of your SWP amount

 
Rs.
Rs.
Years
%
Years
Rs.
Year
% p.a.
 

Result

Invested Amount
50,00,000
Invested amount growth before SWP starts
88,11,708
Total Withdrawal Amount
43,15,372
Balance Amount at the end of SWP period
98,84,164
Frequency Monthly Balance at begin Withdrawal Income Earned Balance Amount Total Withdrawal
1 88,11,708 50,000 83,612 88,45,321 50,000
2 88,45,321 50,000 83,931 88,79,252 1,00,000
3 88,79,252 50,000 84,253 89,13,506 1,50,000
4 89,13,506 50,000 84,578 89,48,084 2,00,000
5 89,48,084 50,000 84,907 89,82,991 2,50,000
6 89,82,991 50,000 85,238 90,18,228 3,00,000
7 90,18,228 50,000 85,572 90,53,800 3,50,000
8 90,53,800 50,000 85,910 90,89,710 4,00,000
9 90,89,710 50,000 86,250 91,25,960 4,50,000
10 91,25,960 50,000 86,594 91,62,555 5,00,000
11 91,62,555 50,000 86,942 91,99,496 5,50,000
12 91,99,496 50,000 87,292 92,36,789 6,00,000
13 92,36,789 52,500 87,646 92,71,935 6,52,500
14 92,71,935 52,500 87,979 93,07,414 7,05,000
15 93,07,414 52,500 88,316 93,43,230 7,57,500
16 93,43,230 52,500 88,656 93,79,386 8,10,000
17 93,79,386 52,500 88,999 94,15,885 8,62,500
18 94,15,885 52,500 89,345 94,52,731 9,15,000
19 94,52,731 52,500 89,695 94,89,926 9,67,500
20 94,89,926 52,500 90,048 95,27,473 10,20,000
21 95,27,473 52,500 90,404 95,65,378 10,72,500
22 95,65,378 52,500 90,764 96,03,642 11,25,000
23 96,03,642 52,500 91,127 96,42,269 11,77,500
24 96,42,269 52,500 91,493 96,81,262 12,30,000
25 96,81,262 55,125 91,863 97,18,001 12,85,125
26 97,18,001 55,125 92,212 97,55,088 13,40,250
27 97,55,088 55,125 92,564 97,92,527 13,95,375
28 97,92,527 55,125 92,919 98,30,321 14,50,500
29 98,30,321 55,125 93,278 98,68,474 15,05,625
30 98,68,474 55,125 93,640 99,06,989 15,60,750
31 99,06,989 55,125 94,005 99,45,869 16,15,875
32 99,45,869 55,125 94,374 99,85,118 16,71,000
33 99,85,118 55,125 94,747 1,00,24,740 17,26,125
34 1,00,24,740 55,125 95,123 1,00,64,738 17,81,250
35 1,00,64,738 55,125 95,502 1,01,05,115 18,36,375
36 1,01,05,115 10,55,125 95,885 91,45,875 ? 28,91,500
37 91,45,875 57,881 86,783 91,74,778 29,49,381
38 91,74,778 57,881 87,058 92,03,954 30,07,262
39 92,03,954 57,881 87,334 92,33,408 30,65,143
40 92,33,408 57,881 87,614 92,63,140 31,23,024
41 92,63,140 57,881 87,896 92,93,155 31,80,905
42 92,93,155 57,881 88,181 93,23,455 32,38,786
43 93,23,455 57,881 88,468 93,54,043 32,96,667
44 93,54,043 57,881 88,759 93,84,920 33,54,548
45 93,84,920 57,881 89,052 94,16,091 34,12,429
46 94,16,091 57,881 89,347 94,47,557 34,70,310
47 94,47,557 57,881 89,646 94,79,322 35,28,191
48 94,79,322 57,881 89,947 95,11,388 35,86,072
49 95,11,388 60,775 90,252 95,40,865 36,46,847
50 95,40,865 60,775 90,531 95,70,621 37,07,622
51 95,70,621 60,775 90,814 96,00,660 37,68,397
52 96,00,660 60,775 91,099 96,30,984 38,29,172
53 96,30,984 60,775 91,386 96,61,595 38,89,947
54 96,61,595 60,775 91,677 96,92,497 39,50,722
55 96,92,497 60,775 91,970 97,23,692 40,11,497
56 97,23,692 60,775 92,266 97,55,183 40,72,272
57 97,55,183 60,775 92,565 97,86,973 41,33,047
58 97,86,973 60,775 92,867 98,19,064 41,93,822
59 98,19,064 60,775 93,171 98,51,461 42,54,597
60 98,51,461 60,775 93,478 98,84,164 43,15,372