India Utility Hub
India Utility Hub • Mutual Fund & Retirement Utility

SWP Calculator (Systematic Withdrawal Plan)

Calculate your monthly regular income from mutual fund investments. Projects your total withdrawals, compound growth on remaining balance, and corpus depletion timeline.

Monthly Compounding ReturnsCorpus Depletion Early WarningComplete Year-by-Year Ledger

SWP Parameters

25,00,000
20,000
9%
15 Years
Sustainable Cash FlowYour corpus comfortably sustains the full 15-year duration with remaining wealth intact!
Remaining Corpus Value
19,70,232
Capital balance after 15 years of monthly withdrawals
Total Invested25,00,000
Total Withdrawn36,00,000
Interest Growth30,70,232

Year-by-Year Cashflow Summary

Year 1Withdrawn: ₹2,40,000
Closing: ₹24,82,489+₹2,22,489 interest
Year 2Withdrawn: ₹2,40,000
Closing: ₹24,63,336+₹2,20,847 interest
Year 3Withdrawn: ₹2,40,000
Closing: ₹24,42,386+₹2,19,050 interest
Year 4Withdrawn: ₹2,40,000
Closing: ₹24,19,471+₹2,17,085 interest
Year 5Withdrawn: ₹2,40,000
Closing: ₹23,94,406+₹2,14,935 interest
Year 6Withdrawn: ₹2,40,000
Closing: ₹23,66,990+₹2,12,584 interest
Year 7Withdrawn: ₹2,40,000
Closing: ₹23,37,002+₹2,10,012 interest
Year 8Withdrawn: ₹2,40,000
Closing: ₹23,04,201+₹2,07,199 interest
Year 9Withdrawn: ₹2,40,000
Closing: ₹22,68,323+₹2,04,122 interest
Year 10Withdrawn: ₹2,40,000
Closing: ₹22,29,080+₹2,00,757 interest
Year 11Withdrawn: ₹2,40,000
Closing: ₹21,86,155+₹1,97,075 interest
Year 12Withdrawn: ₹2,40,000
Closing: ₹21,39,204+₹1,93,049 interest
Year 13Withdrawn: ₹2,40,000
Closing: ₹20,87,848+₹1,88,644 interest
Year 14Withdrawn: ₹2,40,000
Closing: ₹20,31,675+₹1,83,827 interest
Year 15Withdrawn: ₹2,40,000
Closing: ₹19,70,232+₹1,78,557 interest

Frequently Asked Questions

What is a Systematic Withdrawal Plan (SWP)?

A Systematic Withdrawal Plan (SWP) allows an investor to withdraw a fixed predetermined sum of money from their mutual fund scheme at regular intervals (typically monthly), while the remaining balance continues to earn returns.

How is SWP different from a Fixed Deposit interest payout?

Unlike FD interest which is fully taxable every year as per your income tax slab, SWP from equity mutual funds triggers capital gains only on the proportionate profit component of each unit redeemed, offering substantial tax efficiency.

What happens if my monthly withdrawal exceeds the portfolio return?

If the withdrawal rate is higher than the rate of return, your principal corpus will gradually deplete over time until exhausted. Our calculator flags whether your corpus will sustain the full tenure or deplete early.