SWP Calculator
₹
💰₹ 10 Lakh
%
Yr
Annual Withdraw
₹1,70,460
Total Withdraws
₹17,04,600
Returns Generated
₹7,04,600
Principal
Interest
| # | YEAR | OPENING | WITHDRAWS | RETURNS | CLOSING |
|---|---|---|---|---|---|
| 1. | 2025 | 10,00,000 | 1,27,845 | 87,119 | 9,59,274 |
| 2. | 2026 | 9,59,274 | 1,70,460 | 1,10,164 | 8,98,978 |
| 3. | 2027 | 8,98,978 | 1,70,460 | 1,02,515 | 8,31,033 |
| 4. | 2028 | 8,31,033 | 1,70,460 | 93,899 | 7,54,472 |
| 5. | 2029 | 7,54,472 | 1,70,460 | 84,190 | 6,68,202 |
| 6. | 2030 | 6,68,202 | 1,70,460 | 73,248 | 5,70,990 |
| 7. | 2031 | 5,70,990 | 1,70,460 | 60,918 | 4,61,448 |
| 8. | 2032 | 4,61,448 | 1,70,460 | 47,027 | 3,38,015 |
| 9. | 2033 | 3,38,015 | 1,70,460 | 31,373 | 1,98,928 |
| 10. | 2034 | 1,98,928 | 1,70,460 | 13,732 | 42,200 |
| 11. | 2035 | 42,200 | 42,615 | 421 | 6 |