Free SWP Calculator
Plan Monthly Income from Mutual Funds with Corpus Longevity
Investment Setup
Investment Analysis
*Calculations use Effective Monthly CAGR rate for high accuracy.
Note: This calculator is designed for educational purposes only. Investment decisions should be made after consulting with a financial advisor.
Related Tools
What Is SWP and How Is It Different from FD Interest?
A Systematic Withdrawal Plan (SWP) lets you withdraw a fixed amount from a mutual fund investment every month while the remaining corpus stays invested and continues to earn returns. It is the withdrawal equivalent of SIP — where SIP builds a corpus over time, SWP depletes it in a structured, income-generating way.
The key difference from a bank FD: in an FD, you earn interest on the principal but the principal stays locked. In SWP, you withdraw from the corpus itself — principal + gains together. If your monthly withdrawal is lower than the monthly returns the corpus generates, the corpus actually grows over time. If higher, it depletes gradually. This makes the withdrawal rate relative to your return rate the most critical variable to get right.
How Long Will Your Corpus Last? (SWP Longevity Reference)
At 10% annual return (moderate equity mutual fund). ‘Indefinite’ means the corpus grows faster than withdrawals — it never depletes.
| Corpus | ₹10,000/month | ₹20,000/month | ₹30,000/month | ₹50,000/month | ₹1,00,000/month |
| ₹25 lakh | Indefinite ✅ | 25 years | 14 years | 8 years | 5 years |
| ₹50 lakh | Indefinite ✅ | Indefinite ✅ | 25 years | 14 years | 8 years |
| ₹75 lakh | Indefinite ✅ | Indefinite ✅ | Indefinite ✅ | 20 years | 11 years |
| ₹1 crore | Indefinite ✅ | Indefinite ✅ | Indefinite ✅ | Indefinite ✅ | 14 years |
| ₹1.5 crore | Indefinite ✅ | Indefinite ✅ | Indefinite ✅ | Indefinite ✅ | Indefinite ✅ |
| ₹2 crore | Indefinite ✅ | Indefinite ✅ | Indefinite ✅ | Indefinite ✅ | Indefinite ✅ |
At 10% return, a ₹50 lakh corpus can sustain ₹20,000/month indefinitely — the corpus keeps growing. But ₹30,000/month will deplete it in 25 years. This ‘safe withdrawal rate’ threshold — where returns equal withdrawals — is the key number to find for your corpus.
How Much Monthly Income Can Your Corpus Generate?
Sustainable monthly SWP = corpus that grows or stays flat indefinitely. At 10% return, safe withdrawal ≈ 0.83% of corpus per month (10% ÷ 12).
| Corpus | Sustainable SWP (10% return) | Sustainable SWP (8% return) | Sustainable SWP (12% return) |
| ₹25 lakh | ₹20,833/month | ₹16,667/month | ₹25,000/month |
| ₹50 lakh | ₹41,667/month | ₹33,333/month | ₹50,000/month |
| ₹75 lakh | ₹62,500/month | ₹50,000/month | ₹75,000/month |
| ₹1 crore | ₹83,333/month | ₹66,667/month | ₹1,00,000/month |
| ₹1.5 crore | ₹1,25,000/month | ₹1,00,000/month | ₹1,50,000/month |
| ₹2 crore | ₹1,66,667/month | ₹1,33,333/month | ₹2,00,000/month |
‘Sustainable’ means the corpus neither grows nor depletes — purely living off returns. In practice, for a 25–30 year retirement, withdrawing slightly below the sustainable rate is recommended so the corpus also provides a buffer for inflation and market down years.
How to Use This Calculator
- Enter Total Investment — your lump sum corpus in the mutual fund (e.g., ₹50,00,000)
- Enter Monthly SWP Amount — the fixed amount to withdraw each month
- Enter Expected Return Rate — use 8% for debt/conservative hybrid, 10% for balanced, 12% for equity-heavy fund
- Enter Time Period — the number of years to project (use 25–30 for retirement planning)
- Enable Annual Step-up (optional) — increases SWP by a % each year to account for inflation; 5–6% step-up is common
- View Summary tab for total withdrawn, final fund value, and total wealth generated
- View Schedule tab for year-wise opening balance, interest earned, SWP paid, and closing balance
Tip: If the Final Fund Value after 25 years is close to zero, your withdrawal rate is too high. Reduce monthly SWP or increase corpus. Aim for a Final Fund Value of at least 30–40% of original corpus after 20 years — this provides a buffer for market downturns.
SWP vs FD vs NPS Annuity — Which Is Better for Retirement Income?
All three provide regular post-retirement income but differ significantly in flexibility, returns, and tax treatment:
| Factor | SWP (Mutual Fund) | Bank FD (Interest) | NPS Annuity |
| Monthly income | Flexible — you set the amount | Fixed interest payout | Fixed, set at time of purchase |
| Return potential | 8–12% p.a. (market-linked) | 6.5–7.5% p.a. (fixed) | 5.5–7% p.a. (fixed by insurer) |
| Capital access | Full corpus accessible anytime | FD principal on maturity | Annuity corpus locked — no access |
| Inflation hedge | Yes — step-up SWP + corpus growth | No — fixed payout erodes over time | No — fixed payout for life |
| Tax on withdrawal | LTCG 12.5% on gains > ₹1.25L/year (equity funds); slab rate for debt | Fully taxable as per slab | Pension income taxable as per slab |
| Nominee/inheritance | Full remaining corpus to nominee | FD amount to nominee | Life annuity ends at death (unless joint) |
| Best for | Flexible, inflation-adjusted income | Simple, guaranteed fixed income | Guaranteed income for life — no corpus risk |
SWP from equity mutual funds gives the best combination of income flexibility and corpus growth potential — but returns vary with markets. For retirees who cannot tolerate uncertainty in monthly income, a split strategy works well: use FD or annuity for fixed essential expenses (rent, utilities, groceries) and SWP for discretionary spending (travel, lifestyle). This way, the market-linked SWP corpus can grow during good years without affecting essential income.
