SWP Calculator
Yearly schedule
SWP Calculator — every row, computed from the calculator's stated formula.
| Year | Withdrawn | Growth | Balance |
|---|---|---|---|
| 1 | ₹3.60 L | ₹4.01 L | ₹50.41 L |
| 2 | ₹3.60 L | ₹4.05 L | ₹50.86 L |
| 3 | ₹3.60 L | ₹4.09 L | ₹51.35 L |
| 4 | ₹3.60 L | ₹4.13 L | ₹51.88 L |
| 5 | ₹3.60 L | ₹4.17 L | ₹52.45 L |
| 6 | ₹3.60 L | ₹4.22 L | ₹53.07 L |
| 7 | ₹3.60 L | ₹4.27 L | ₹53.74 L |
| 8 | ₹3.60 L | ₹4.33 L | ₹54.46 L |
| 9 | ₹3.60 L | ₹4.39 L | ₹55.25 L |
| 10 | ₹3.60 L | ₹4.45 L | ₹56.10 L |
For information and education only; it is not investment advice and not a recommendation. Returns are assumptions, not guarantees. Every row is computed solely from the calculator’s stated formula and assumptions and the inputs you entered.