India mutual funds · Monthly simulation · Inflation & withdrawal tax (FY 2026-27)

SWP Calculator

See how long your money lasts, your final corpus and your monthly income from a Systematic Withdrawal Plan — with inflation-adjusted withdrawals and the withdrawal tax the bank calculators leave out.

₹10 L
₹1L₹50L₹1Cr
₹6,000/mo
₹1k₹50k₹2L
9% p.a.
10 years

Corpus left at the end

₹12.82 L

Your ₹10,00,000 lasts all 10 years. You withdraw ₹7,20,000 in total and are left with ₹12,81,563 — your corpus actually grew while paying you.

Total invested

₹10 L

Total withdrawn

₹7.2 L

Final value

₹12.82 L

How much can you safely take?

At 9%, withdrawing up to about ₹7,500/month would let your ₹10,00,000 last indefinitely — you'd be spending only the returns, never the principal. The more conservative 4% rule suggests around ₹3,333/month as a cushion against bad market years.

Tax on your withdrawals

Of the ₹7,20,000 you withdraw, only about ₹2,42,797 is capital gains — the rest is your own capital coming back. Estimated tax ≈ ₹575, leaving net income of ₹7,19,425.

Equity funds: units sold within 12 months are STCG at 20%; later sales are LTCG at 12.5% on gains above ₹1,25,000 a year. This is exactly why an SWP is so tax-efficient — early on, most of each withdrawal is your own money, so very little is taxed. A 4% cess applies on the tax. Estimate only — actual tax depends on your units, NAVs and exemptions used.

Year-by-year breakdown
YearWithdrawn that yearYear-end balance
1₹72,000₹10,18,199
2₹72,000₹10,38,104
3₹72,000₹10,59,877
4₹72,000₹10,83,693
5₹72,000₹11,09,742
6₹72,000₹11,38,235
7₹72,000₹11,69,401
8₹72,000₹12,03,491
9₹72,000₹12,40,778
10₹72,000₹12,81,563

SWP maturity is simulated month by month: the withdrawal is taken at the start of each month and the remaining balance grows at a monthly rate of annual ÷ 12 — the convention Groww, AMFI and broker calculators use, so the figure reconciles with what you see elsewhere (calculators differ by a few rupees from per-month rounding). The return is an assumption, not a guarantee — real market returns vary year to year and a bad early run can deplete a corpus faster than this steady-rate model. Tax is a proportionate estimate on the gain portion of withdrawals; your real liability depends on units, NAVs, holding periods and exemptions. Mutual funds are subject to market risk — confirm with a SEBI-registered adviser. General information, not financial advice.

What an SWP actually does

A Systematic Withdrawal Plan (SWP) is the mirror image of a SIP: instead of investing a fixed amount every month, you invest a lump sum once and withdrawa fixed amount every month, while whatever is left stays invested and keeps earning. It's the most popular way to turn a retirement corpus, a maturity payout or an inheritance into a steady monthly income — without selling everything at once. The key question isn't just "what's my maturity value" — it's "will my money last?", and that's what this calculator puts front and centre.

The maths is a month-by-month simulation. Each month you take your withdrawal first, then the remaining balance grows at the monthly rate (your annual return ÷ 12). If your withdrawal is smaller than what the corpus earns, the balance actually growswhile paying you; if it's larger, the corpus shrinks and can run dry. That tipping point is the single most important number in retirement planning, and almost no bank calculator highlights it.

The number every other SWP calculator hides: tax

Here's the SWP's superpower — and the reason it beats a monthly-income FD for most taxpayers. When you withdraw from a fund, only the gain portion of each withdrawal is taxable; the rest is simply your own capital coming back. In the early years, most of each withdrawal is return of capital, so the taxable gain — and the tax — is tiny. Compare that to an FD, where every rupee of interest is taxed at your slab, up to 30%. This calculator estimates that gain and the tax on it (equity LTCG at 12.5% above ₹1.25 lakh, STCG at 20%, or debt at your slab), so you see your true net income — not the gross figure the AMC calculators stop at.

How much can you safely withdraw?

Two reference points keep you out of trouble. The first is the "spend only the returns" level — your corpus multiplied by the monthly return — which lets the money last indefinitely because you never touch the principal. The second is the 4% rule: withdraw about 4% of the corpus a year (≈0.33% a month), a deliberately conservative figure that survives bad market years. Withdraw between these and you're comfortable; withdraw well above the "spend only the returns" line and the calculator will show you the exact year your money runs out.

Don't forget inflation

A fixed ₹30,000 a month feels fine today, but after 10 years of 6% inflation it buys what ₹16,700 buys now. A realistic plan raises the withdrawal each yearto keep your buying power steady — but that also drains the corpus faster. Switch on "Adjust withdrawals for inflation" above to model the honest version, and see your final corpus expressed in today's money. Planning with the inflation-adjusted figure is the difference between a number and a plan.

Is an SWP right for you?

An SWP shines when you need regular, tax-efficient incomefrom a corpus you want to keep invested — retirees, people between jobs, or anyone living partly off investments. The risks are real, though: returns aren't guaranteed, and withdrawing through a market crash (sequence-of-returns risk) can deplete the corpus far faster than a steady-rate model suggests. The safer setup is to keep withdrawals at or below the sustainable level, hold two to three years of withdrawals in low-volatility funds, and review yearly. Build the corpus first with our SIP calculator, then plan the drawdown here.

Worked example: ₹5,00,000, withdrawing ₹10,000 a month at 8%

The surprise. Invest ₹5,00,000 and withdraw ₹10,000 a month for 5 years at an 8% return. Over 60 months you pull out ₹6,00,000— more than you invested — and yet you're still left with about ₹5,256. How? Because the balance kept earning roughly ₹1,05,000 of returns while you drew it down. (That figure reconciles with Groww's SWP calculator, which shows ₹5,218 for the same inputs — the few-rupee gap is just per-month rounding.)

The tax angle. Of that ₹6,00,000 withdrawn, only about a sixth is actually capital gains — the rest is your own ₹5,00,000 coming back to you in pieces. So if this is an equity fund, the taxable gain is small, much of it falls under the ₹1.25 lakh annual LTCG exemption, and your effective tax is a fraction of what an FD paying 8% would cost you (where every rupee of interest is taxed at your slab). Toggle between equity and debt above to see the exact figure.

The takeaway.An SWP can pay you a steady income, keep your capital working, and stay remarkably tax-light — but only if you don't over-withdraw. Push the monthly amount up to ₹15,000 in the calculator and you'll watch the same ₹5,00,000 run out years early. The art is setting the withdrawal just below what the corpus earns. Run your own numbers above, then build toward that corpus with the SIP calculator.

Frequently asked questions

How does an SWP calculator work?

An SWP (Systematic Withdrawal Plan) calculator takes your lump-sum investment, a fixed monthly withdrawal, an expected return and a time period, then simulates each month: it pays you the withdrawal at the start of the month and lets the remaining balance grow at the monthly rate (annual return ÷ 12). It shows three things — your total withdrawn, the final corpus left, and, crucially, whether the money lasts the full period or runs out early. For example, ₹5,00,000 with ₹10,000 withdrawn monthly at 8% for 5 years pays out ₹6,00,000 in total and still leaves about ₹5,256, because the corpus keeps earning while you draw it down.

How much SWP can I get from ₹10 lakh?

It depends on whether you want the corpus to last forever or to run down over a set period. At a 9% return, withdrawing about ₹7,500 a month from ₹10 lakh would let it last indefinitely — you'd be spending only the returns. The conservative '4% rule' suggests around ₹3,333 a month as a safe cushion. If you're happy to exhaust the corpus, you can withdraw much more — say ₹12,000–₹15,000 a month over 8–10 years. Enter ₹10 lakh above and adjust the withdrawal to see exactly when the money would run out.

What is the 4% rule for SWP?

The 4% rule is a retirement guideline that says you can withdraw about 4% of your corpus in the first year and adjust it for inflation each year, with a good chance the money lasts ~30 years. On a ₹1 crore corpus that's ₹4 lakh a year, or roughly ₹33,000 a month to start. It's deliberately conservative because it assumes some bad market years early on. An SWP at a flat high return can support a larger withdrawal, but the 4% rule protects you against sequence-of-returns risk — which is why this calculator shows both the 'spend only the returns' figure and the 4% figure.

Is SWP taxed, and how?

Yes, but only the gain portion of each withdrawal is taxed — the rest is your own capital coming back, which is what makes an SWP far more tax-efficient than an FD paying the same rate. For equity funds, units redeemed within 12 months of the original purchase are short-term gains taxed at 20%; units held longer are long-term gains taxed at 12.5% on the amount above ₹1.25 lakh of gains per financial year. For debt funds bought on or after 1 April 2023, the gain is taxed at your income-tax slab regardless of holding period. A 4% cess applies on top. This calculator estimates the gain and tax using the proportionate (average-cost) method.

Is SWP better than a monthly-income FD or dividend?

For most people in a taxable bracket, yes. An FD or an IDCW (dividend) payout is taxed in full at your slab every year. An SWP withdrawal is mostly return of your own capital, with only the small gain portion taxed — and equity LTCG is just 12.5% versus up to 30% slab on FD interest. An SWP also lets the untouched balance keep compounding at equity returns. The trade-offs: SWP returns aren't guaranteed (markets fluctuate), and a sharp fall early on can deplete the corpus faster, so don't withdraw more than the sustainable figure shown above.

Is SWP 100% safe?

No — an SWP is only as safe as the fund it draws from. From an equity fund, your withdrawals are fixed but the corpus value swings with the market, and withdrawing during a downturn locks in losses (sequence-of-returns risk), which can drain the money faster than a steady-return calculator suggests. From a debt or arbitrage fund it's steadier but still not capital-guaranteed like an FD. The safest approach is to keep withdrawals at or below the 'spend only the returns' level shown above, hold 2–3 years of withdrawals in low-risk funds, and review annually.

Related tools