Nelstack · Calculator report
Multi-Stage SIP Calculator
2 stages
Generated 2 Sept 2026, 8:00 pm
Inputs
| Stage 1 tenure | 5 years |
| Stage 1 monthly investment | ₹5,000 |
| Stage 1 return (p.a.) | 10.00% |
| Stage 2 tenure | 10 years |
| Stage 2 monthly investment | ₹15,000 |
| Stage 2 return (p.a.) | 12.00% |
Final corpus
₹47,73,596
Results
| Total invested | ₹21,00,000 |
| Est. returns | ₹26,73,596 |
Split
Growth over time
Year-wise schedule
| Year | Stage | Opening | Deposit | Returns | Closing |
|---|---|---|---|---|---|
| 1 | 1 | ₹0 | ₹60,000 | ₹3,351 | ₹63,351 |
| 2 | 1 | ₹63,351 | ₹60,000 | ₹9,985 | ₹1,33,337 |
| 3 | 1 | ₹1,33,337 | ₹60,000 | ₹17,313 | ₹2,10,650 |
| 4 | 1 | ₹2,10,650 | ₹60,000 | ₹25,409 | ₹2,96,059 |
| 5 | 1 | ₹2,96,059 | ₹60,000 | ₹34,353 | ₹3,90,412 |
| 6 | 2 | ₹3,90,412 | ₹1,80,000 | ₹61,654 | ₹6,32,066 |
| 7 | 2 | ₹6,32,066 | ₹1,80,000 | ₹92,302 | ₹9,04,368 |
| 8 | 2 | ₹9,04,368 | ₹1,80,000 | ₹1,26,836 | ₹12,11,204 |
| 9 | 2 | ₹12,11,204 | ₹1,80,000 | ₹1,65,751 | ₹15,56,955 |
| 10 | 2 | ₹15,56,955 | ₹1,80,000 | ₹2,09,601 | ₹19,46,556 |
| 11 | 2 | ₹19,46,556 | ₹1,80,000 | ₹2,59,012 | ₹23,85,567 |
| 12 | 2 | ₹23,85,567 | ₹1,80,000 | ₹3,14,690 | ₹28,80,257 |
| 13 | 2 | ₹28,80,257 | ₹1,80,000 | ₹3,77,429 | ₹34,37,686 |
| 14 | 2 | ₹34,37,686 | ₹1,80,000 | ₹4,48,124 | ₹40,65,810 |
| 15 | 2 | ₹40,65,810 | ₹1,80,000 | ₹5,27,786 | ₹47,73,596 |