1. SWP Calculator

SWP Calculator

Systematic Withdrawal Plan · depletion timeline
₹1 Cr

For retirement-style sustainable withdrawal, planners often suggest 4–6% of corpus per year (~₹17K–₹25K monthly per ₹50 lakh).

%
Yr

Final Corpus After 20 Years

₹1 Cr

Corpus survives full tenure · withdrew ₹72 L over 20 years

Total Withdrawn

₹72 L

Total Returns

₹1.22 Cr

Starting Corpus

₹50 L

Year-by-year corpus depletion · ₹50 L corpus · ₹30,000/mo · 9% return · 20 yr

Year

Opening (₹)

Withdrawn (₹)

Returns (₹)

Closing (₹)

2027

50 Lakhs

3.6 Lakhs

4.54 Lakhs

50.94 Lakhs

2028

50.94 Lakhs

3.6 Lakhs

4.63 Lakhs

51.96 Lakhs

2029

51.96 Lakhs

3.6 Lakhs

4.72 Lakhs

53.09 Lakhs

2030

53.09 Lakhs

3.6 Lakhs

4.83 Lakhs

54.31 Lakhs

2031

54.31 Lakhs

3.6 Lakhs

4.94 Lakhs

55.66 Lakhs

2032

55.66 Lakhs

3.6 Lakhs

5.07 Lakhs

57.13 Lakhs

2033

57.13 Lakhs

3.6 Lakhs

5.21 Lakhs

58.73 Lakhs

2034

58.73 Lakhs

3.6 Lakhs

5.36 Lakhs

60.49 Lakhs

2035

60.49 Lakhs

3.6 Lakhs

5.52 Lakhs

62.41 Lakhs

2036

62.41 Lakhs

3.6 Lakhs

5.7 Lakhs

64.51 Lakhs

2037

64.51 Lakhs

3.6 Lakhs

5.9 Lakhs

66.81 Lakhs

2038

66.81 Lakhs

3.6 Lakhs

6.12 Lakhs

69.33 Lakhs

2039

69.33 Lakhs

3.6 Lakhs

6.35 Lakhs

72.08 Lakhs

2040

72.08 Lakhs

3.6 Lakhs

6.61 Lakhs

75.09 Lakhs

2041

75.09 Lakhs

3.6 Lakhs

6.89 Lakhs

78.38 Lakhs

2042

78.38 Lakhs

3.6 Lakhs

7.2 Lakhs

81.98 Lakhs

2043

81.98 Lakhs

3.6 Lakhs

7.54 Lakhs

85.92 Lakhs

2044

85.92 Lakhs

3.6 Lakhs

7.91 Lakhs

90.23 Lakhs

2045

90.23 Lakhs

3.6 Lakhs

8.31 Lakhs

94.94 Lakhs

2046

94.94 Lakhs

3.6 Lakhs

8.75 Lakhs

1 Crores

What an SWP actually does

A Systematic Withdrawal Plan is a mutual fund facility — you park a lump sum in a fund and instruct the AMC to redeem a fixed rupee amount (or a fixed number of units) at a fixed frequency, usually monthly. The proceeds land in your bank account; the rest of the corpus stays invested and continues to earn market returns. It's the mirror image of a SIP — you're systematically pulling money out instead of pushing it in.

How it differs from an FD monthly payout

A Fixed Deposit monthly-interest scheme pays you a guaranteed rate on a fixed principal — predictable and capital-protected. An SWP redeems mutual fund units at the prevailing NAV — the cash flow is set, but the corpus and pace of depletion depend on market returns. Equity / hybrid SWP returns are usually higher than FD interest over the long run, but the path is bumpier. Tax treatment is also very different — see below.

Tax treatment of SWP redemptions

Each withdrawal is a partial redemption, so the tax is on the gain portion of that redemption (sale proceeds minus weighted-average cost of the units sold) — not on the whole withdrawal. Specifically:

  • Equity-oriented funds (≥65% equity): LTCG (holding >12 months) at 12.5% on gains above ₹1.25 lakh per FY; STCG (holding ≤12 months) at 20%.
  • Debt-oriented funds bought after 1 April 2023: gains taxed at slab rate regardless of holding period (post-Budget 2023 change).
  • Hybrid funds: classified as equity if ≥65% in equities, otherwise debt — check the scheme information document.

Because only the gain portion is taxed (not the whole withdrawal), SWP from equity / hybrid funds is typically much more tax-efficient than equivalent FD interest income for higher-slab payers.

Will your corpus last?

Three variables decide: corpus size, withdrawal rate (as a % of corpus per year), and the actual return earned. The retirement-planning "4% rule" — withdraw 4% of starting corpus annually, adjusted for inflation — historically gave a ~96% chance of the corpus lasting 30+ years in US studies. Indian contexts are different (higher returns, higher inflation, shorter retirement horizons typically modeled at 15–20 years), so 5–6% sustainable withdrawal rates are common in Indian planner guidance.

Sequence-of-returns risk

This calculator assumes a flat average return every month. Real returns are uneven — a fund that averages 10% has months of −5% and months of +12%. A bad sequence at the start of withdrawal can deplete corpus faster than the simple-average math suggests, because you're selling units at low NAVs and they don't recover before the next withdrawal. Conservatism in the early withdrawal years (smaller withdrawal, hybrid / debt-tilt) is how most planners hedge this.

Practical setup steps

  1. Pick a fund — balanced advantage, multi-asset, or large-cap equity are common SWP choices for the moderate / aggressive profile; pure debt fund for the conservative.
  2. Park the lump sum. (Common practice: don\'t SWP on day 1; let it sit for at least one financial-year boundary to start the LTCG clock.)
  3. Set up the SWP through the AMC portal or your distributor — most allow monthly, quarterly, or annual withdrawals.
  4. Monitor quarterly. If your corpus is dropping faster than the calculator suggested, the average-return assumption was off — recalibrate the withdrawal amount.

Tax rules verified against Income Tax Act §111A, §112A, and Finance Act 2023 (debt-fund classification change). Past mutual fund returns don\'t guarantee future ones — treat calculator output as a planning estimate.

FAQs

An SWP is a mutual fund facility that lets you withdraw a fixed amount from your fund holdings at a fixed frequency (usually monthly). You park a lump sum in a mutual fund and instruct the AMC to redeem a specific number of units every month and credit the proceeds to your bank account. The remaining units stay invested and continue to earn returns — think of it as the mirror image of a SIP.

An FD pays interest based on a guaranteed rate. An SWP redeems mutual fund units — the value depends on the fund's NAV at withdrawal time, which moves with markets. SWP can deliver higher long-term returns (especially from equity/hybrid funds) but the cash flow is less predictable. FD interest is taxed as "Other Income" at slab rate; SWP redemptions are taxed as capital gains, which is usually more favourable for long holding periods.

Each withdrawal is a partial redemption — so the gain portion is taxed as capital gains. For equity-oriented funds: LTCG (held > 12 months) at 12.5% above ₹1.25 lakh per FY; STCG (held ≤ 12 months) at 20%. For debt-oriented funds bought after 1 April 2023: gains taxed at slab rate regardless of holding period. Only the gain portion is taxed, not the principal — so SWP is materially more tax-efficient than FD interest at higher slabs.

Depends on three things: the corpus size, the withdrawal rate, and the actual return. The classic "4% rule" from retirement planning says withdrawing 4% of corpus per year (adjusted for inflation) gives a ~96% chance of lasting 30+ years. For Indian retirees with shorter horizons (15–20 years), 5–6% is often sustainable. This calculator shows whether your specific combination runs out within the tenure — flag if the result shows depletion.

Conservative: 7–8% (hybrid / debt-oriented funds). Moderate: 9–10% (balanced hybrid / multi-asset). Aggressive: 11–12% (large-cap equity SWP, only if you can stomach 20–30% market drawdowns mid-withdrawal). For a retirement SWP, planners typically suggest a balanced fund and assume 8–9% — equity exposure adds long-term return potential without making the cash-flow dependent on market peaks.

For many Indian retirees, yes — SWP from a balanced or multi-asset fund offers higher post-tax returns than SCSS + FD combinations, with tax efficiency that helps at high slabs. Drawbacks: requires comfort with NAV fluctuation, the cash flow can be paused but not "guaranteed" the way a pension is, and a bad market sequence early in retirement (sequence-of-returns risk) can deplete corpus faster than the math suggests. Many planners pair SWP with an annuity floor for essential expenses.

Yes. Most AMCs let you modify the withdrawal amount, frequency, or stop the SWP entirely with 7–15 days of notice. You can also do a "step-up SWP" where the withdrawal increases by a fixed percentage each year to keep pace with inflation. This calculator models a flat monthly amount; a step-up version would deplete corpus faster.

For resident Indians, TDS is generally not deducted on mutual fund redemptions — you self-declare and pay capital gains tax via advance tax / ITR. For NRIs, TDS applies at the relevant capital-gains rate at source. Make sure your KYC reflects your residency status accurately; misclassification creates compliance headaches at filing time.

Generally yes, post-Budget 2020. Mutual fund dividends (now called "IDCW" — income distribution cum capital withdrawal) are taxed at slab rate, while SWP gains are taxed as capital gains. At higher slabs the difference is meaningful — a 30%-slab taxpayer pays 30% on IDCW vs 12.5% LTCG on SWP from equity funds. SWP also gives you control over the cash flow timing; IDCW only pays when the AMC declares.

It assumes a constant return rate — the average return you select is applied every month. Real-world returns are uneven, so a fund that averages 10% will have months of −5% and months of +12%. Sequence matters: a bad early-year run can deplete corpus faster than the average suggests. Use this calculator for sizing and feasibility, not for forecasting the exact final corpus.