📉

Systematic Withdrawal Plan (SWP) Calculator

Simulate monthly pension withdrawals from mutual funds while visualizing remaining capital growth over time.

✓ 100% Free 👤 No Login ⚡ Exact Actuarial Math 🔒 100% In-Browser Privacy

Withdrawal Parameters

Initial accumulated lump-sum capital parked in your mutual fund scheme.
Monthly cash payout deposited directly to your bank account.
Conservative hybrid/balanced advantage funds typically deliver 8–10% CAGR with lower downside volatility.
Number of years you wish to draw regular systematic income.

SWP Cashflow Summary

Total Amount Withdrawn
₹4,80,000
Over 5 years (60 monthly payouts of ₹8,000)
🌱 Remaining Corpus Balance: Your fund balance after 5 years will be ₹9,03,514 (Corpus Sustainable).
Initial Investment ₹10,00,000
Total Returns Earned ₹3,83,514
Total Value Realized ₹13,83,514
Effective Annual Withdrawal 9.6% /yr
Capital Flow Distribution Withdrawn vs Remaining
Total Withdrawn (34.7%) Remaining Corpus (65.3%)
Tax Efficiency Advantage: In an SWP, only the capital gains fraction of each withdrawal is taxable, unlike Bank FD interest where 100% of the interest payout is taxed at your income slab rate.

Annual SWP Cashflow Ledger

Track opening corpus, monthly returns earned, annual cash withdrawn, and year-end remaining balance.

Annual breakdown of Systematic Withdrawal Plan showing opening balance, returns accrued, payouts withdrawn, closing corpus, and cumulative payouts.
Year Opening Balance Returns Accrued Payouts Withdrawn Closing Balance Cumulative Withdrawn

Computed with monthly cashflow compounding. Closing Balance = Opening Balance + Monthly Returns − Monthly Withdrawals.

What is an SWP (Systematic Withdrawal Plan)?

A Systematic Withdrawal Plan (SWP) is a mutual fund facility that allows you to redeem a fixed sum of money from your accumulated corpus at regular monthly intervals. While you receive regular cashflows directly into your bank account, the balance corpus remains invested in the mutual fund, earning returns and compounding.

Why SWP is the Preferred Strategy for Indian Retirees

For decades, Indian retirees relied on Bank Fixed Deposits or Post Office Monthly Income Schemes for regular income. However, SWP offers massive structural advantages:

  • Far Superior Tax Efficiency: Bank FD interest is taxed at your slab rate (up to 30% + surcharge). With an SWP, each withdrawal is treated as a redemption of mutual fund units. Only the capital gain portion is taxed, while the principal portion is 100% tax-free!
  • Inflation Protection: Pure debt instruments do not grow principal, causing inflation to erode purchasing power. An SWP in a conservative hybrid or equity savings fund allows your corpus to grow and beat inflation over 10–20 years.
  • Zero TDS: Domestic mutual fund redemptions are not subject to Tax Deducted at Source (TDS) for Indian resident individuals.

SWP vs Bank FD Monthly Interest Comparison

Feature Systematic Withdrawal Plan (SWP) Bank Fixed Deposit Monthly Payout
Taxation Only capital gain component taxed (12.5% LTCG) 100% of interest payout taxed at slab rate (up to 30%+)
TDS Deduction No TDS for Indian residents 10% TDS if interest exceeds ₹50,000/yr
Capital Growth Yes, remaining balance continues compounding Zero capital growth; principal remains flat
Worked Reference: ₹10 Lakh Corpus · ₹8,000/mo Withdrawal · 8% Return · 5 Years
  • Total Payouts Received: 60 months × ₹8,000 = ₹4,80,000
  • Total Returns Accrued by Fund: ₹3,83,514
  • Net Capital Depletion: Only ₹96,486 over 5 full years!
  • Year 5 Closing Corpus: ₹9,03,514 remaining for future years.

Frequently Asked Questions

What is a Systematic Withdrawal Plan?

An SWP is a feature that allows you to withdraw a fixed amount from a mutual fund scheme periodically, creating a steady stream of monthly pension-like income.

How does taxation work on SWP withdrawals?

Every withdrawal is treated as a partial redemption under First-In First-Out (FIFO) accounting. Only the gain component of the redeemed units is taxed. In equity mutual funds held for over 1 year, gains are taxed as LTCG at 12.5% after an annual exemption of ₹1.25 Lakh (Budget 2024).

Can my corpus ever run out in an SWP?

Yes. If your monthly withdrawal rate is higher than the compound return earned by the fund, the remaining capital will gradually diminish and eventually deplete. Our calculator flags whenever your parameters result in corpus depletion.

What mutual fund categories are best suited for an SWP?

Conservative Hybrid Funds, Balanced Advantage Funds, and Equity Savings Funds are most popular for SWP. They combine moderate equity exposure for capital preservation with fixed income instruments for stability.

Can I stop or adjust my SWP at any time?

Yes, SWP instructions are completely flexible. You can increase, decrease, pause, or terminate the monthly withdrawal schedule without any penalty or lock-in restrictions.