Skip to calculator
SWP Calculator

India · ₹ INR

SWP Calculator India with Inflation

Plan a mutual fund SWP in rupees. Figures in lakh and crore, Indian inflation built in, and the exact month your retirement corpus would run out.

  • ₹ lakh & crore
  • 6% inflation default
  • Mutual fund SWP
  • Free, no sign-up

SWP calculator

The lump sum you start with.

₹

1 crore

How much you take out each time.

₹

50 thousand

Withdrawal frequency

Yearly growth you expect. Lower is safer.

% p.a.

How long you want the income to last.

yrs

How fast prices rise each year.

% p.a.
Advanced options
%

Keeps your income in step with rising prices.

Withdrawal timing

Most fund houses redeem units at the start; end-of-period earns one more period of returns.

Your projection

Your money runs out after 24 years 6 months (in Apr 2051) — 6 months before your plan ends.

You will withdraw
₹3,16,77,923
₹1,42,43,253 in today’s money
Money left at the end
₹0
₹0 in today’s money
Growth earned
₹2,16,77,923
Show more details
Total investment
₹1,00,00,000
Invested Oct 2026
Withdrawal rate
6%
₹6,00,000 a year
Final corpus
₹0
At Oct 2051
Final corpus in today's money
₹0
After 6% a year inflation

₹50,000 per month, rising 6% a year, at 9% expected return. Estimates, not guarantees.

View schedule

How your money changes

Blue: money in your account. Orange: total taken out. Purple: what your balance is really worth after inflation.

₹0₹1Cr₹2Cr₹3Cr₹4Cr2026203020342038204220462051

Smart suggestions

Quick answers to “how much can I safely take out?”

  • Most you can take out monthly for 25 years

    Uses up all the money exactly at the end, with the same 6% yearly increase.

    ₹49,332
  • Take out only the growth

    Your original ₹1Cr stays untouched after 25 years.

    ₹44,088
  • Keep your money's buying power

    You end with ₹4.29Cr — worth the same as ₹1Cr today after 6% inflation.

    ₹26,828
  • Money you'd need for ₹50,000 per month

    ₹1,35,461 more than you have, to last all 25 years.

    ₹1,01,35,461
  • Is your withdrawal rate safe?

    Higher than the 4% rule of thumb. A 4% start would be ₹33,333 per month.

    6%

Advanced analysis

Stress test and side-by-side comparison.

How long will my money last?

What if returns are lower, or you withdraw more? Each box shows how many years your money lasts. Your plan is outlined.

Capped at 50 years

Return ↓ / withdrawal →₹37.5K₹45K₹50K₹55K₹62.5K
5%
short of plan, 20.9 yrs
short of plan, 17.7 yrs
short of plan, 16.1 yrs
short of plan, 14.7 yrs
short of plan, 13 yrs
7%
26.5 yrs
short of plan, 21.5 yrs
short of plan, 19.1 yrs
short of plan, 17.2 yrs
short of plan, 14.9 yrs
9%
40.1 yrs
28.9 yrs
short of plan, 24.5 yrs
short of plan, 21.3 yrs
short of plan, 17.9 yrs
11%
50+ yrs
50+ yrs
40.6 yrs
31 yrs
short of plan, 23.5 yrs
13%
50+ yrs
50+ yrs
50+ yrs
50+ yrs
49.1 yrs

Year-by-year breakdown

Every year — or every month — of your plan.

Year-by-year SWP schedule
YearOpening balanceWithdrawnReturnsClosing balanceClosing (today's money)
Yr 1 · Oct 2026₹1,00,00,000₹6,00,000₹9,07,999₹1,03,07,999₹97,24,528
Yr 2 · Oct 2027₹1,03,07,999₹6,36,000₹9,35,088₹1,06,07,087₹94,40,270
Yr 3 · Oct 2028₹1,06,07,087₹6,74,160₹9,61,232₹1,08,94,159₹91,46,946
Yr 4 · Oct 2029₹1,08,94,159₹7,14,610₹9,86,134₹1,11,65,683₹88,44,267
Yr 5 · Oct 2030₹1,11,65,683₹7,57,486₹10,09,456₹1,14,17,652₹85,31,934
Yr 6 · Oct 2031₹1,14,17,652₹8,02,935₹10,30,815₹1,16,45,532₹82,09,640
Yr 7 · Oct 2032₹1,16,45,532₹8,51,111₹10,49,777₹1,18,44,197₹78,77,067
Yr 8 · Oct 2033₹1,18,44,197₹9,02,178₹10,65,854₹1,20,07,872₹75,33,888
Yr 9 · Oct 2034₹1,20,07,872₹9,56,309₹10,78,495₹1,21,30,058₹71,79,763
Yr 10 · Oct 2035₹1,21,30,058₹10,13,687₹10,87,081₹1,22,03,452₹68,14,344
Yr 11 · Oct 2036₹1,22,03,452₹10,74,509₹10,90,918₹1,22,19,861₹64,37,270
Yr 12 · Oct 2037₹1,22,19,861₹11,38,979₹10,89,226₹1,21,70,108₹60,48,171
Yr 13 · Oct 2038₹1,21,70,108₹12,07,318₹10,81,134₹1,20,43,924₹56,46,662
Yr 14 · Oct 2039₹1,20,43,924₹12,79,757₹10,65,667₹1,18,29,834₹52,32,347
Yr 15 · Oct 2040₹1,18,29,834₹13,56,542₹10,41,735₹1,15,15,027₹48,04,819
Yr 16 · Oct 2041₹1,15,15,027₹14,37,935₹10,08,125₹1,10,85,218₹43,63,655
Yr 17 · Oct 2042₹1,10,85,218₹15,24,211₹9,63,482₹1,05,24,489₹39,08,421
Yr 18 · Oct 2043₹1,05,24,489₹16,15,664₹9,06,299₹98,15,124₹34,38,668
Yr 19 · Oct 2044₹98,15,124₹17,12,603₹8,34,897₹89,37,418₹29,53,933
Yr 20 · Oct 2045₹89,37,418₹18,15,360₹7,47,413₹78,69,471₹24,53,738
Yr 21 · Oct 2046₹78,69,471₹19,24,281₹6,41,773₹65,86,963₹19,37,591
Yr 22 · Oct 2047₹65,86,963₹20,39,738₹5,15,679₹50,62,903₹14,04,982
Yr 23 · Oct 2048₹50,62,903₹21,62,122₹3,66,578₹32,67,359₹8,55,386
Yr 24 · Oct 2049₹32,67,359₹22,91,850₹1,91,642₹11,67,152₹2,88,261
Yr 25 · Oct 2050₹11,67,152₹11,88,577₹21,425₹0₹0
Total₹3,16,77,923₹2,16,77,923₹0₹0

How to use this SWP calculator for India

This SWP calculator for India is set up for rupee investors: amounts are grouped the Indian way (₹1,00,00,000) and summarised in lakh and crore, inflation defaults to 6% — close to India’s two-decade CPI average — and withdrawals default to the start of each month, as most AMCs process SWPs. Enter the amount in your fund, your monthly SWP, the expected return and the number of years you need the income.

Example: ₹1 crore retirement corpus with an inflation-linked SWP

A 60-year-old invests ₹1 crore in a balanced-advantage fund expected to return 9% and starts an SWP of ₹50,000 a month, raising it 6% a year to keep pace with inflation.

ResultValue
Money lasts24 years 6 months — just short of age 85
Total withdrawn₹3.17 crore (₹1.42 crore in today’s money)
Final monthly SWP₹2.02 lakh — worth ₹47,170 today
Highest SWP that lasts exactly 25 years₹49,332 a month, rising 6% a year
Corpus needed for ₹50,000 a month for 30 years₹1.14 crore

Without the step-up the same plan looks far rosier, which is exactly why an SWP calculator with inflation matters in India: at 6% inflation, prices double roughly every 12 years.

Choosing a mutual fund for your SWP

  • Balanced-advantage / dynamic asset allocation funds (expect about 8–10%) shift between equity and debt automatically and are the most common SWP choice.
  • Conservative hybrid and equity-savings funds (7–8%) suit shorter or more cautious plans.
  • Short-duration and corporate-bond debt funds (6–7%) give the smoothest ride but are taxed at your slab rate.
  • Equity funds (10–12% long-run) can fund a long SWP if you keep 2–3 years of withdrawals in debt as a buffer.

Check your fund’s 5- and 10-year annualized return in its factsheet before you settle on a return.

How SWP is taxed in India

Each SWP instalment redeems units, so only the gain inside it is taxed — in the early years most of each withdrawal is your own capital, which is why an SWP is usually more tax-efficient than the IDCW (dividend) option. Under the rules applicable for FY 2025-26:

  • Equity-oriented funds: short-term gains (units held ≤ 12 months) at 20%; long-term gains at 12.5% on gains above ₹1.25 lakh a financial year.
  • Debt funds bought on or after 1 April 2023: gains taxed at your income-tax slab rate, whatever the holding period.
  • No TDS applies to capital gains for resident individuals; exit loads may apply within the fund’s exit-load period (often one year).

Read the full guide: How SWP is taxed in India. Tax rules change — confirm with a tax adviser.

SWP vs FD interest and the Senior Citizens Savings Scheme

Bank FD interest and SCSS payouts are fully taxable at your slab rate and fixed in rupee terms. An SWP from a hybrid fund can deliver a rising income, is taxed only on gains, and keeps the unspent corpus growing — at the cost of market risk. Many retirees combine both. Compare them in SWP vs FD.

Projections assume constant returns; mutual fund investments are subject to market risks.

FAQ

SWP in India: common questions

What is the best SWP calculator for India?

Look for one that handles inflation, step-up withdrawals and shows a year-by-year schedule in lakh and crore. This SWP calculator for India does all three, also shows the month your corpus would run out, and reverse-calculates the highest SWP your corpus can support — free and without sign-up.

What is the minimum amount for an SWP in India?

It varies by fund house and scheme. Many AMCs set a minimum SWP instalment of around ₹500 to ₹1,000 and may require a minimum balance in the folio before registering an SWP. Check the scheme information document of your fund.

Is SWP better than FD for monthly income?

For many retirees, yes, over long periods: FD interest is fully taxed at slab rates and stays flat, while an SWP is taxed only on gains and the remaining corpus keeps compounding. An FD, however, has no market risk. A common approach is to keep 2–3 years of expenses in FDs or debt funds and run an SWP from a hybrid fund.

What inflation rate should I use for India?

Use 5–6% for general household spending; India’s CPI inflation has averaged roughly 6% over the past two decades. Healthcare and education costs have often risen faster.

Is there TDS on SWP withdrawals?

No TDS is deducted on mutual fund capital gains for resident individuals. Non-resident Indians (NRIs) have TDS deducted on capital gains at applicable rates.

See all SWP questions →