Open the full SWP calculator
Back

Finance · Retirement Income

SWP Calculator: ₹10 Lakh Corpus with ₹10,000/Month Withdrawal

How long a ₹10 Lakh corpus lasts when you withdraw ₹10,000 every month at 8% expected return.

💸 Enter your corpus → See exactly how many years your money lasts at your withdrawal rate
Systematic Withdrawal Plan: Withdraw a fixed amount monthly while the remaining corpus keeps earning returns.
1

Your SWP plan

Adjust any value — results update instantly.

₹10,00,000
₹10,000
8%
%
20 years
yrs
2

Your withdrawal plan

Real-time as you type.

Corpus will last

13y 10m

at ₹10,000/month withdrawal

Total withdrawn

₹16,53,413

Returns earned

₹6,53,413

Remaining corpus

₹0

Sustainable withdrawal

To never deplete your corpus, withdraw up to ₹6,667/month. At this rate, monthly returns cover the withdrawal indefinitely.

⚠️ Corpus depletes early

At ₹10,000/month, your corpus will be exhausted in 13 years 10 months. Reduce monthly withdrawal to ₹8,364 for 20-year sustainability.

Corpus depletion

How your corpus changes year by year at ₹10,000/month.

Year-by-year breakdown

Opening balance, total withdrawn, returns earned, and closing balance each year.

YearOpeningWithdrawnReturnsClosing
1₹10,00,000₹1,20,000₹78,500₹9,58,500
2₹9,58,500₹1,20,000₹75,056₹9,13,556
3₹9,13,556₹1,20,000₹71,325₹8,64,881
4₹8,64,881₹1,20,000₹67,285₹8,12,167
5₹8,12,167₹1,20,000₹62,910₹7,55,077
6₹7,55,077₹1,20,000₹58,172₹6,93,249
7₹6,93,249₹1,20,000₹53,040₹6,26,289
8₹6,26,289₹1,20,000₹47,482₹5,53,771
9₹5,53,771₹1,20,000₹41,463₹4,75,235
10₹4,75,235₹1,20,000₹34,945₹3,90,180
11₹3,90,180₹1,20,000₹27,885₹2,98,065
12₹2,98,065₹1,20,000₹20,240₹1,98,305
13₹1,98,305₹1,20,000₹11,960₹90,265
14₹90,265₹93,413₹3,148Depleted

below 25% of original · depleted

How much corpus do I need?

Reverse the math — enter the income you want, we'll tell you the corpus required.

You need ₹17,93,314 corpus to withdraw ₹15,000/month for 20 years at 8% return.

Build this corpus with SIP

To build ₹10,00,000, invest approximately ₹1,011/month via SIP for 20 years at 12% return.

Calculate SIP needed

Frequently asked questions

Related calculators

Decisions are connected — explore the next one in your plan.

Projections are estimates. Actual mutual fund returns vary — plan with a buffer.