Nelstack · Calculator report
SWP Calculator
Plan withdrawals
Generated 4 Sept 2026, 12:54 pm
Inputs
| Mode | Plan withdrawals |
| Initial corpus | ₹50,00,000 |
| Withdrawal frequency | Monthly |
| Monthly withdrawal | ₹40,000 |
| Expected return (p.a.) | 10.00% |
| Withdrawal period | 15 years |
Final corpus
₹56,90,784
Results
| Total withdrawn | ₹72,00,000 |
| Corpus status | Lasts full 15 years |
Growth over time
Year-wise schedule
| Year | Opening | Growth | Withdrawn | Closing |
|---|---|---|---|---|
| 1 | ₹50,00,000 | ₹5,00,943 | ₹4,80,000 | ₹50,20,943 |
| 2 | ₹50,20,943 | ₹5,03,136 | ₹4,80,000 | ₹50,44,078 |
| 3 | ₹50,44,078 | ₹5,05,558 | ₹4,80,000 | ₹50,69,636 |
| 4 | ₹50,69,636 | ₹5,08,234 | ₹4,80,000 | ₹50,97,871 |
| 5 | ₹50,97,871 | ₹5,11,191 | ₹4,80,000 | ₹51,29,062 |
| 6 | ₹51,29,062 | ₹5,14,457 | ₹4,80,000 | ₹51,63,519 |
| 7 | ₹51,63,519 | ₹5,18,065 | ₹4,80,000 | ₹52,01,584 |
| 8 | ₹52,01,584 | ₹5,22,051 | ₹4,80,000 | ₹52,43,635 |
| 9 | ₹52,43,635 | ₹5,26,454 | ₹4,80,000 | ₹52,90,090 |
| 10 | ₹52,90,090 | ₹5,31,319 | ₹4,80,000 | ₹53,41,408 |
| 11 | ₹53,41,408 | ₹5,36,693 | ₹4,80,000 | ₹53,98,101 |
| 12 | ₹53,98,101 | ₹5,42,629 | ₹4,80,000 | ₹54,60,730 |
| 13 | ₹54,60,730 | ₹5,49,187 | ₹4,80,000 | ₹55,29,917 |
| 14 | ₹55,29,917 | ₹5,56,432 | ₹4,80,000 | ₹56,06,349 |
| 15 | ₹56,06,349 | ₹5,64,435 | ₹4,80,000 | ₹56,90,784 |