Nelstack · Calculator report
Annual Retirement Income Calculator
Inflation-indexed withdrawal
Generated 2 Sept 2026, 8:00 pm
Inputs
| Retirement corpus | ₹1,00,00,000 |
| Expected return | 7.00% |
| Inflation during retirement | 5.00% |
| Years in retirement | 25 years |
First-year annual income
₹5,31,820
Results
| First-year monthly income | ₹44,318 |
| Total withdrawals | ₹2,53,82,239 |
| Ending corpus | ₹0 |
Year-wise withdrawal schedule
| Year | Opening | Withdrawal | Growth | Closing |
|---|---|---|---|---|
| 1 | ₹1,00,00,000 | ₹5,31,820 | ₹7,00,000 | ₹1,01,68,180 |
| 2 | ₹1,01,68,180 | ₹5,58,411 | ₹7,11,773 | ₹1,03,21,541 |
| 3 | ₹1,03,21,541 | ₹5,86,332 | ₹7,22,508 | ₹1,04,57,717 |
| 4 | ₹1,04,57,717 | ₹6,15,648 | ₹7,32,040 | ₹1,05,74,109 |
| 5 | ₹1,05,74,109 | ₹6,46,431 | ₹7,40,188 | ₹1,06,67,865 |
| 6 | ₹1,06,67,865 | ₹6,78,752 | ₹7,46,751 | ₹1,07,35,864 |
| 7 | ₹1,07,35,864 | ₹7,12,690 | ₹7,51,510 | ₹1,07,74,684 |
| 8 | ₹1,07,74,684 | ₹7,48,325 | ₹7,54,228 | ₹1,07,80,587 |
| 9 | ₹1,07,80,587 | ₹7,85,741 | ₹7,54,641 | ₹1,07,49,488 |
| 10 | ₹1,07,49,488 | ₹8,25,028 | ₹7,52,464 | ₹1,06,76,924 |
| 11 | ₹1,06,76,924 | ₹8,66,279 | ₹7,47,385 | ₹1,05,58,029 |
| 12 | ₹1,05,58,029 | ₹9,09,593 | ₹7,39,062 | ₹1,03,87,498 |
| 13 | ₹1,03,87,498 | ₹9,55,073 | ₹7,27,125 | ₹1,01,59,550 |
| 14 | ₹1,01,59,550 | ₹10,02,826 | ₹7,11,169 | ₹98,67,892 |
| 15 | ₹98,67,892 | ₹10,52,968 | ₹6,90,752 | ₹95,05,677 |
| 16 | ₹95,05,677 | ₹11,05,616 | ₹6,65,397 | ₹90,65,458 |
| 17 | ₹90,65,458 | ₹11,60,897 | ₹6,34,582 | ₹85,39,143 |
| 18 | ₹85,39,143 | ₹12,18,942 | ₹5,97,740 | ₹79,17,942 |
| 19 | ₹79,17,942 | ₹12,79,889 | ₹5,54,256 | ₹71,92,309 |
| 20 | ₹71,92,309 | ₹13,43,883 | ₹5,03,462 | ₹63,51,887 |
| 21 | ₹63,51,887 | ₹14,11,078 | ₹4,44,632 | ₹53,85,441 |
| 22 | ₹53,85,441 | ₹14,81,631 | ₹3,76,981 | ₹42,80,791 |
| 23 | ₹42,80,791 | ₹15,55,713 | ₹2,99,655 | ₹30,24,733 |
| 24 | ₹30,24,733 | ₹16,33,499 | ₹2,11,731 | ₹16,02,966 |
| 25 | ₹16,02,966 | ₹17,15,174 | ₹1,12,208 | ₹0 |