Interest Calculator
🏖️

SWP Calculator: Systematic Withdrawal Plan

Simulate retirement cashflows and test corpus longevity against depletion.

Live Calculator
Scenarios:

SWP Plan Parameters

$5.0k$1.50M$3.00M
$50$10.0k$20.0k
%
1% (Debt/Savings)8.5% (Balanced)20% (Aggressive Equity)
Yr
1 Year15 Years35 Years
Total Amount Withdrawn
$900,000

Total cash distributed over 25 years (300 months)

Initial Corpus

$500.0k

Final Remaining

$817.0k

Healthy & Sustainable Plan

Your investment corpus comfortably sustains your monthly withdrawals and leaves a remaining balance of $817,009 after 25 years.

Withdrawn vs Remaining

Total Wealth$1.72M

Corpus Depletion & Growth Timeline

Compare cumulative withdrawals against your ongoing portfolio balance

Year 25 Projection
Cumulative Withdrawn:$900.0k
Remaining Corpus:$817.0k
$0$225.0k$450.0k$675.0k$900.0kYr 1Yr 6Yr 11Yr 16Yr 21Yr 25

Yearly SWP Schedule

YearTotal Withdrawn to DateRemaining Balance
Year 1$36,000$504,150
Year 2$72,000$508,644
Year 3$108,000$513,512
Year 4$144,000$518,783
Year 5$180,000$524,492
Year 6$216,000$530,675
Year 7$252,000$537,371
Year 8$288,000$544,623
Year 9$324,000$552,477
Year 10$360,000$560,982
Year 11$396,000$570,193
Year 12$432,000$580,169
Year 13$468,000$590,973
Year 14$504,000$602,674
Year 15$540,000$615,346
Year 16$576,000$629,070
Year 17$612,000$643,932
Year 18$648,000$660,029
Year 19$684,000$677,461
Year 20$720,000$696,340
Year 21$756,000$716,786
Year 22$792,000$738,929
Year 23$828,000$762,910
Year 24$864,000$788,882
Year 25$900,000$817,009
Sponsored Advertisement
ADS

Google AdSense Banner Placement Area

Configure your Publisher ID in src/config/site.ts to display live ads.

Responsive Ad

Tax Efficiency: Mutual Fund SWP vs. Fixed Deposit (FD)

Understanding the taxation disparity between bank fixed deposits and systematic withdrawals is crucial for long-term retirement security:

FeatureBank Fixed Deposit (FD)Mutual Fund SWP
Taxable Component100% of interest payout is fully taxableOnly the capital gains fraction of each withdrawal is taxed
TDS DeductionYes (TDS deducted automatically by bank)Zero TDS for resident individual investors
Inflation ProtectionPoor (Fixed rate erodes with inflation)Strong (Remaining balance grows with equity/hybrid markets)

The Golden Rule of Safe Retirement: The 4% Rule

Developed in 1998 by three finance professors at Trinity University, the 4% Safe Withdrawal Rule is the foundation of modern retirement planning:

Example: If your accumulated retirement corpus is ₹10,000,000 (1 Crore), a 4% annual withdrawal translates to ₹400,000 per year (₹33,333 per month).

Historically, a balanced portfolio generating 8% to 10% returns will comfortably support a 4% to 5% withdrawal rate indefinitely, ensuring the principal corpus never depletes.

Frequently Asked Questions about SWPs

What is a Systematic Withdrawal Plan (SWP)?▼

A Systematic Withdrawal Plan (SWP) is a facility provided by mutual funds allowing investors to withdraw a fixed amount of money at designated intervals (typically monthly) from their mutual fund corpus. It provides regular monthly cash flow while keeping the remaining principal invested in market assets.

Is SWP better than Bank Fixed Deposit (FD) monthly interest?▼

Yes, for many investors in higher tax brackets. In a fixed deposit, the entire interest earned each year is taxed at your slab rate (up to 30%+). In an SWP, each withdrawal is treated as a redemption of units comprising both principal and capital gains. Only the capital gains portion is taxed, significantly reducing your effective tax outflow.

What is the 4% Safe Withdrawal Rule?▼

Originating from the renowned Trinity Study, the 4% rule suggests that a retiree who withdraws 4% of their initial portfolio in year one (adjusting for inflation annually) has an extraordinarily high probability of not running out of money across a 30-year retirement period.

Can an SWP cause my investment corpus to run out of money?▼

Yes. If your monthly withdrawal rate is higher than the rate of return generated by the underlying mutual fund scheme, your principal will steadily erode until it reaches zero. That is why our calculator features an automatic Corpus Depletion Warning when your withdrawal rate is unsustainable.