SWP Calculator with Step-Up

Menu

Duration Simulated
25 years
Step-Up Rate
5% per year
Total Withdrawn
10,487,801
(~ ₹1.05Cr)
Corpus Remaining
0
⚠️ Corpus Exhausted
In 13 years

📊 Year-wise SWP Status

YearMonthly WithdrawalTotal WithdrawnCorpus Remaining
140,000480,0004,865,747
242,0001,008,0004,697,004
344,1001,587,6004,490,037
446,3052,222,6404,240,784
548,6202,917,2153,944,820
651,0513,675,6913,597,334
753,6044,502,7213,193,096
856,2845,403,2662,726,420
959,0986,382,6082,191,134
1062,0537,446,3751,580,532
1165,1568,600,564887,341
1268,4149,851,555103,666
1371,83410,487,8010