Systematic Withdrawal Plan - SWP Calculator

Calculate SWP

Y M
%

₹ 6,66,490
Balance at End
₹ 1,20,000
Total Withdrawal
₹ 2,86,490
Total Profit

Systematic Withdrawal Plan

Year Month Balance at Begin (₹) Withdrawal (₹) Interest Earned (₹) Balance at End (₹)
1 1 ₹ 5,00,000 ₹ 2,000 ₹ 4,150 ₹ 5,02,150
1 2 ₹ 5,02,150 ₹ 2,000 ₹ 4,168 ₹ 5,04,318
1 3 ₹ 5,04,318 ₹ 2,000 ₹ 4,186 ₹ 5,06,504
1 4 ₹ 5,06,504 ₹ 2,000 ₹ 4,204 ₹ 5,08,708
1 5 ₹ 5,08,708 ₹ 2,000 ₹ 4,223 ₹ 5,10,931
1 6 ₹ 5,10,931 ₹ 2,000 ₹ 4,241 ₹ 5,13,172
1 7 ₹ 5,13,172 ₹ 2,000 ₹ 4,260 ₹ 5,15,432
1 8 ₹ 5,15,432 ₹ 2,000 ₹ 4,279 ₹ 5,17,710
1 9 ₹ 5,17,710 ₹ 2,000 ₹ 4,298 ₹ 5,20,008
1 10 ₹ 5,20,008 ₹ 2,000 ₹ 4,317 ₹ 5,22,324
1 11 ₹ 5,22,324 ₹ 2,000 ₹ 4,336 ₹ 5,24,660
1 12 ₹ 5,24,660 ₹ 2,000 ₹ 4,356 ₹ 5,27,016
2 1 ₹ 5,27,016 ₹ 2,000 ₹ 4,375 ₹ 5,29,391
2 2 ₹ 5,29,391 ₹ 2,000 ₹ 4,395 ₹ 5,31,786
2 3 ₹ 5,31,786 ₹ 2,000 ₹ 4,415 ₹ 5,34,201
2 4 ₹ 5,34,201 ₹ 2,000 ₹ 4,435 ₹ 5,36,636
2 5 ₹ 5,36,636 ₹ 2,000 ₹ 4,455 ₹ 5,39,091
2 6 ₹ 5,39,091 ₹ 2,000 ₹ 4,476 ₹ 5,41,567
2 7 ₹ 5,41,567 ₹ 2,000 ₹ 4,496 ₹ 5,44,063
2 8 ₹ 5,44,063 ₹ 2,000 ₹ 4,517 ₹ 5,46,581
2 9 ₹ 5,46,581 ₹ 2,000 ₹ 4,538 ₹ 5,49,119
2 10 ₹ 5,49,119 ₹ 2,000 ₹ 4,559 ₹ 5,51,678
2 11 ₹ 5,51,678 ₹ 2,000 ₹ 4,581 ₹ 5,54,259
2 12 ₹ 5,54,259 ₹ 2,000 ₹ 4,602 ₹ 5,56,861
3 1 ₹ 5,56,861 ₹ 2,000 ₹ 4,624 ₹ 5,59,485
3 2 ₹ 5,59,485 ₹ 2,000 ₹ 4,646 ₹ 5,62,130
3 3 ₹ 5,62,130 ₹ 2,000 ₹ 4,668 ₹ 5,64,798
3 4 ₹ 5,64,798 ₹ 2,000 ₹ 4,690 ₹ 5,67,488
3 5 ₹ 5,67,488 ₹ 2,000 ₹ 4,712 ₹ 5,70,201
3 6 ₹ 5,70,201 ₹ 2,000 ₹ 4,735 ₹ 5,72,936
3 7 ₹ 5,72,936 ₹ 2,000 ₹ 4,758 ₹ 5,75,693
3 8 ₹ 5,75,693 ₹ 2,000 ₹ 4,781 ₹ 5,78,474
3 9 ₹ 5,78,474 ₹ 2,000 ₹ 4,804 ₹ 5,81,278
3 10 ₹ 5,81,278 ₹ 2,000 ₹ 4,827 ₹ 5,84,105
3 11 ₹ 5,84,105 ₹ 2,000 ₹ 4,851 ₹ 5,86,956
3 12 ₹ 5,86,956 ₹ 2,000 ₹ 4,875 ₹ 5,89,831
4 1 ₹ 5,89,831 ₹ 2,000 ₹ 4,899 ₹ 5,92,730
4 2 ₹ 5,92,730 ₹ 2,000 ₹ 4,923 ₹ 5,95,652
4 3 ₹ 5,95,652 ₹ 2,000 ₹ 4,947 ₹ 5,98,599
4 4 ₹ 5,98,599 ₹ 2,000 ₹ 4,972 ₹ 6,01,571
4 5 ₹ 6,01,571 ₹ 2,000 ₹ 4,996 ₹ 6,04,567
4 6 ₹ 6,04,567 ₹ 2,000 ₹ 5,021 ₹ 6,07,589
4 7 ₹ 6,07,589 ₹ 2,000 ₹ 5,047 ₹ 6,10,635
4 8 ₹ 6,10,635 ₹ 2,000 ₹ 5,072 ₹ 6,13,707
4 9 ₹ 6,13,707 ₹ 2,000 ₹ 5,098 ₹ 6,16,805
4 10 ₹ 6,16,805 ₹ 2,000 ₹ 5,123 ₹ 6,19,928
4 11 ₹ 6,19,928 ₹ 2,000 ₹ 5,149 ₹ 6,23,078
4 12 ₹ 6,23,078 ₹ 2,000 ₹ 5,176 ₹ 6,26,253
5 1 ₹ 6,26,253 ₹ 2,000 ₹ 5,202 ₹ 6,29,455
5 2 ₹ 6,29,455 ₹ 2,000 ₹ 5,229 ₹ 6,32,684
5 3 ₹ 6,32,684 ₹ 2,000 ₹ 5,256 ₹ 6,35,940
5 4 ₹ 6,35,940 ₹ 2,000 ₹ 5,283 ₹ 6,39,223
5 5 ₹ 6,39,223 ₹ 2,000 ₹ 5,310 ₹ 6,42,533
5 6 ₹ 6,42,533 ₹ 2,000 ₹ 5,338 ₹ 6,45,871
5 7 ₹ 6,45,871 ₹ 2,000 ₹ 5,366 ₹ 6,49,236
5 8 ₹ 6,49,236 ₹ 2,000 ₹ 5,394 ₹ 6,52,630
5 9 ₹ 6,52,630 ₹ 2,000 ₹ 5,422 ₹ 6,56,052
5 10 ₹ 6,56,052 ₹ 2,000 ₹ 5,450 ₹ 6,59,502
5 11 ₹ 6,59,502 ₹ 2,000 ₹ 5,479 ₹ 6,62,982
5 12 ₹ 6,62,982 ₹ 2,000 ₹ 5,508 ₹ 6,66,490

SWP Calculator

What is SWP ?

  • SWP stands for Systematic Withdrawal Plan
  • Systematic Withdrawal Plan allows you to withdraw a certain amount of money at a regular interval like monthly, quarterly, yearly from your initial investment.
  • SWP creates regular flow of income from your initial investment.
  • Generally, SWP is used after retirement when a person has a fixed corpus and he\she needs money when salary or regular income stops.
  • SWP service is offered by the most of mutual fund houses to their investors.
  • Withdraw amount can be fixed or variable based on scheme and market return.
  • SWP (Systematic Withdrawal Plan) – works in an opposite way to SIP (Systematic Investment Plan). In this case, instead of you saving or investing a fixed sum on money at regular (may be monthly or so) intervals, you as an investor can withdraw a fixed sum of money from your investments on regular (monthly or so) basis.

What is SWP Amount ?

SWP amount is amount in which you have to withdrawal the money for particular time duration

What is Initial Investment Amount ?

How much money do you went to invest initially.

What is Investment Period ?

How much time do you went to invest your money.

What is Rate Of Return ?

It is rate on your initially invest money.