SWP Calculator | Systematic Withdrawal Plan
SWP (Systematic Withdrawal Plan) Calculator
%
Principal Amount
₹ 500,000
Total Withdrawal
₹ 600,000
Total Investment₹ 500,000
Total Withdrawal₹ 600,000
Final Value₹ 10154
Monthly Breakdown
| Month | Balance at Begin | Withdrawal | Interest Earned |
|---|---|---|---|
| 1 | ₹ 500,000 | ₹ 10,000 | ₹ 3333 |
| 2 | ₹ 493,333.333 | ₹ 10,000 | ₹ 3289 |
| 3 | ₹ 486,622.222 | ₹ 10,000 | ₹ 3244 |
| 4 | ₹ 479,866.37 | ₹ 10,000 | ₹ 3199 |
| 5 | ₹ 473,065.48 | ₹ 10,000 | ₹ 3154 |
| 6 | ₹ 466,219.249 | ₹ 10,000 | ₹ 3108 |
| 7 | ₹ 459,327.378 | ₹ 10,000 | ₹ 3062 |
| 8 | ₹ 452,389.56 | ₹ 10,000 | ₹ 3016 |
| 9 | ₹ 445,405.491 | ₹ 10,000 | ₹ 2969 |
| 10 | ₹ 438,374.861 | ₹ 10,000 | ₹ 2922 |
| 11 | ₹ 431,297.36 | ₹ 10,000 | ₹ 2875 |
| 12 | ₹ 424,172.675 | ₹ 10,000 | ₹ 2828 |
| 13 | ₹ 417,000.493 | ₹ 10,000 | ₹ 2780 |
| 14 | ₹ 409,780.496 | ₹ 10,000 | ₹ 2732 |
| 15 | ₹ 402,512.366 | ₹ 10,000 | ₹ 2683 |
| 16 | ₹ 395,195.782 | ₹ 10,000 | ₹ 2635 |
| 17 | ₹ 387,830.421 | ₹ 10,000 | ₹ 2586 |
| 18 | ₹ 380,415.957 | ₹ 10,000 | ₹ 2536 |
| 19 | ₹ 372,952.063 | ₹ 10,000 | ₹ 2486 |
| 20 | ₹ 365,438.41 | ₹ 10,000 | ₹ 2436 |
| 21 | ₹ 357,874.666 | ₹ 10,000 | ₹ 2386 |
| 22 | ₹ 350,260.498 | ₹ 10,000 | ₹ 2335 |
| 23 | ₹ 342,595.568 | ₹ 10,000 | ₹ 2284 |
| 24 | ₹ 334,879.538 | ₹ 10,000 | ₹ 2233 |
| 25 | ₹ 327,112.068 | ₹ 10,000 | ₹ 2181 |
| 26 | ₹ 319,292.815 | ₹ 10,000 | ₹ 2129 |
| 27 | ₹ 311,421.434 | ₹ 10,000 | ₹ 2076 |
| 28 | ₹ 303,497.577 | ₹ 10,000 | ₹ 2023 |
| 29 | ₹ 295,520.894 | ₹ 10,000 | ₹ 1970 |
| 30 | ₹ 287,491.034 | ₹ 10,000 | ₹ 1917 |
| 31 | ₹ 279,407.64 | ₹ 10,000 | ₹ 1863 |
| 32 | ₹ 271,270.358 | ₹ 10,000 | ₹ 1808 |
| 33 | ₹ 263,078.827 | ₹ 10,000 | ₹ 1754 |
| 34 | ₹ 254,832.686 | ₹ 10,000 | ₹ 1699 |
| 35 | ₹ 246,531.57 | ₹ 10,000 | ₹ 1644 |
| 36 | ₹ 238,175.114 | ₹ 10,000 | ₹ 1588 |
| 37 | ₹ 229,762.948 | ₹ 10,000 | ₹ 1532 |
| 38 | ₹ 221,294.701 | ₹ 10,000 | ₹ 1475 |
| 39 | ₹ 212,769.999 | ₹ 10,000 | ₹ 1418 |
| 40 | ₹ 204,188.466 | ₹ 10,000 | ₹ 1361 |
| 41 | ₹ 195,549.722 | ₹ 10,000 | ₹ 1304 |
| 42 | ₹ 186,853.387 | ₹ 10,000 | ₹ 1246 |
| 43 | ₹ 178,099.077 | ₹ 10,000 | ₹ 1187 |
| 44 | ₹ 169,286.404 | ₹ 10,000 | ₹ 1129 |
| 45 | ₹ 160,414.98 | ₹ 10,000 | ₹ 1069 |
| 46 | ₹ 151,484.413 | ₹ 10,000 | ₹ 1010 |
| 47 | ₹ 142,494.309 | ₹ 10,000 | ₹ 950 |
| 48 | ₹ 133,444.271 | ₹ 10,000 | ₹ 890 |
| 49 | ₹ 124,333.9 | ₹ 10,000 | ₹ 829 |
| 50 | ₹ 115,162.792 | ₹ 10,000 | ₹ 768 |
| 51 | ₹ 105,930.544 | ₹ 10,000 | ₹ 706 |
| 52 | ₹ 96,636.748 | ₹ 10,000 | ₹ 644 |
| 53 | ₹ 87,280.993 | ₹ 10,000 | ₹ 582 |
| 54 | ₹ 77,862.866 | ₹ 10,000 | ₹ 519 |
| 55 | ₹ 68,381.952 | ₹ 10,000 | ₹ 456 |
| 56 | ₹ 58,837.832 | ₹ 10,000 | ₹ 392 |
| 57 | ₹ 49,230.084 | ₹ 10,000 | ₹ 328 |
| 58 | ₹ 39,558.284 | ₹ 10,000 | ₹ 264 |
| 59 | ₹ 29,822.006 | ₹ 10,000 | ₹ 199 |
| 60 | ₹ 20,020.82 | ₹ 10,000 | ₹ 133 |