Loading your workspace. Please wait...
Loading your workspace. Please wait...
Loading your workspace. Please wait...
Decode exactly how long your money will survive regular monthly withdrawals. Find the mathematical breakeven where your returns completely outpace your spending.
Terminal Corpus Value
₹1,98,17,007
Value legally remaining after 20 years
Total Absolute Withdrawals
₹1,20,00,000
Cash cleanly pulled from corpus
An SWP mechanically sells fractions of your Mutual Fund units monthly. The remaining units continue generating compound interest. Total survival depends on Withdrawal Velocity vs Return Generation.
Return_Monthly = Expected_Return / 12
For Every Month:
New_Corpus = [Prior_Corpus × (1 + Return_Monthly)] - Monthly_Withdrawal
Termination condition hit if New_Corpus = 0.
Need help understanding your results?
Connect with a verified Chartered Accountant for personalised advice.
Book Free ConsultationYou spent decades building wealth. Now it's time to design the withdrawal strategy that converts your corpus into a reliable, tax-efficient monthly paycheck — without running out of money. SWP is the single most powerful retirement income mechanism in India.
The speed at which you pull cash from your corpus determines whether your money outlasts you or dies before you do. This is the most critical table for every retiree:
Don't run SWP from a single fund. Build a 4-fund portfolio where each fund serves a specific purpose — income generation, growth, stability, and emergency protection:
Auto-rebalances between equity (65-80%) and debt. Qualifies for equity taxation. Built-in crash cushion. The ideal SWP workhorse.
Provides long-term growth to counteract inflation erosion. Nifty 50/Next 50 based. Low cost (0.1-0.2% expense). Only for SWP when markets are UP.
Provides stable, predictable returns. Use for SWP during equity downturns. Less tax-efficient but protects capital during crashes.
Your crash bucket. Park 2-3 years of withdrawals here. During market crashes, draw ONLY from this bucket. Protects equity from forced liquidation.
Quick reference: Find your desired monthly income and check the corpus required at different withdrawal rates. Lower withdrawal rates = longer corpus survival:
* Formula: Corpus = (Monthly × 12) / Withdrawal Rate. These assume pre-inflation withdrawals. Add 30-50% buffer for inflation-adjusted withdrawals.
Retired Government Teachers · Age 60 · Corpus: ₹1.5 Cr
₹50K/month SWP from HDFC Balanced Advantage Fund (₹90L allocation). ₹30L in SCSS (₹20K/month guaranteed). ₹30L FD emergency buffer. Total monthly income: ₹70K + pension ₹35K = ₹1.05L. Sustainable for 30+ years. Conservative and safe — they sleep peacefully.
FIRE'd Tech Lead · Age 42 · Corpus: ₹5.2 Cr
₹1.2L/month SWP split across 3 funds (BAF ₹50K, Index ₹40K, Debt ₹30K). ₹40L in Liquid Fund emergency bucket. ₹20L in REIT dividends. Plus freelance consulting ₹40K/month. Annual inflation step-up of 6%. His ₹1.2L SWP = 2.7% withdrawal rate — virtually infinite.
Widow · Age 65 · Corpus: ₹80L (Husband's insurance payout)
Ultra-conservative: ₹35K/month SWP from Kotak BAF (₹50L). ₹20L in PMVVY (₹10K/month guaranteed for 10 years). ₹10L in bank FD. Total income: ₹45K/month. Withdrawal rate: 5.2% — borderline. Advisors recommended reducing SWP to ₹30K for safer 4.5% rate.
Before starting SWP, park exactly 24 months of expected withdrawals in a Liquid Fund. During any market crash exceeding 15%, pause equity SWP and draw from this cushion instead. Refill the cushion during bull market rallies.
Each year, you get ₹1.25L LTCG exemption on equity. Structure your SWP so that the capital gains portion stays within this limit. On a ₹1 Cr corpus, if your SWP is ₹6L/year and gain component is ₹1.2L — you pay zero tax. This is legal tax avoidance at its finest.
Instead of ₹1 Cr in your name, invest ₹50L in your PAN and ₹50L in your spouse's. Each gets ₹1.25L LTCG exemption = combined ₹2.5L tax-free gains per year. For a family of 4 adults (parents + couple), that's ₹5L in completely tax-free capital gains annually.
If you withdraw ₹50K/month for 20 years without increasing it, inflation at 6% means your ₹50K feels like ₹15K by year 20. Apply a 5-6% annual step-up to your SWP amount. ₹50K today → ₹53K next year → ₹56K the year after. Your corpus can handle it if withdrawal stays below 5%.
Small and mid cap funds are excellent for wealth creation but terrible for regular withdrawals. Their 30-50% crash potential means you could be forced to sell at massive losses. Use these funds for growth only; withdraw from Balanced or Large Cap funds for income stability.
If your fund returns 12% and you withdraw 5% annually, your corpus grows at 7% per year — doubling every 10 years despite withdrawals. A ₹1 Cr corpus becomes ₹2 Cr in 10 years while paying you ₹5L+ per year the entire time. This is the mathematical ideal.
SWP is one piece of your retirement income puzzle. Build the complete stack: