SWP Calculator
Calculate how long your corpus lasts with monthly withdrawals, total amount withdrawn and remaining balance year by year.
| Year | Opening Balance | Withdrawn | Returns Earned | Closing Balance |
|---|---|---|---|---|
| Year 1 | ₹10,00,000 | −₹1,20,000 | +₹94,595 | ₹9,74,595 |
| Year 2 | ₹9,74,595 | −₹1,20,000 | +₹92,054 | ₹9,46,649 |
| Year 3 | ₹9,46,649 | −₹1,20,000 | +₹89,260 | ₹9,15,908 |
| Year 4 | ₹9,15,908 | −₹1,20,000 | +₹86,185 | ₹8,82,094 |
| Year 5 | ₹8,82,094 | −₹1,20,000 | +₹82,804 | ₹8,44,898 |
| Year 6 | ₹8,44,898 | −₹1,20,000 | +₹79,084 | ₹8,03,982 |
| Year 7 | ₹8,03,982 | −₹1,20,000 | +₹74,993 | ₹7,58,975 |
| Year 8 | ₹7,58,975 | −₹1,20,000 | +₹70,492 | ₹7,09,467 |
| Year 9 | ₹7,09,467 | −₹1,20,000 | +₹65,541 | ₹6,55,008 |
| Year 10 | ₹6,55,008 | −₹1,20,000 | +₹60,095 | ₹5,95,104 |
What is a Systematic Withdrawal Plan (SWP)?
A Systematic Withdrawal Plan (SWP) is a facility offered by mutual funds that lets you redeem a fixed amount from your investment at regular intervals — typically monthly. Think of it as the income phase that follows the wealth-building phase. While a SIP (Systematic Investment Plan) helps you accumulate a corpus by investing regularly, an SWP helps you draw down that corpus in a disciplined, tax-efficient manner.
The key advantage of SWP over simply redeeming units ad hoc is structure. You set the withdrawal amount once, and the fund house automatically redeems the equivalent number of units each month to credit the fixed amount to your bank account. The remaining units stay invested and continue compounding — which is what keeps the corpus alive for longer. SWP is especially popular among retirees, people in the decumulation phase of financial planning, and investors who want a predictable secondary income without liquidating their entire investment.
How is SWP Calculated?
This calculator runs a month-by-month simulation that mirrors how a real mutual fund SWP works. Each month, the monthly return is first earned on the full current balance. The withdrawal amount is then deducted from the grown balance. This continues for every month of the chosen period, with annual totals aggregated and presented in the year-by-year table.
The formula used each month is: New Balance = Current Balance × (1 + Monthly Rate) − Monthly Withdrawal. If the resulting balance goes to zero or below, the corpus is considered depleted and the simulation stops. The monthly rate is derived using the compounded formula: (1 + annual rate)^(1/12) − 1. For a 10% annual return, this gives 0.7974% per month — more precise than simple division (annual ÷ 12 = 0.8333%) and accurately reflects how annual returns translate to monthly compounding.
SWP vs Dividend Payout Plan
Many investors confuse SWP with the dividend payout option in mutual funds. They are fundamentally different. In a dividend payout plan, the fund house decides when to declare a dividend and how much — you have no control over either. Dividends are not guaranteed and depend entirely on the fund's distributable surplus. They are also taxed at source: TDS of 10% is deducted on dividend amounts above ₹5,000 per year, and the full dividend is added to your income and taxed at your slab rate.
With an SWP, you decide the amount and frequency. You get exactly what you planned for, every month, automatically. Each withdrawal is a capital gains transaction, not income — which means the tax treatment is far more favourable, especially for equity funds held over one year. For anyone who needs predictable monthly income from their corpus, SWP is almost always the better choice over dividend plans.
Tips to Make Your SWP Last Longer
- Keep withdrawal rate below the return rate: If your corpus earns 10% p.a. and you withdraw only 6% p.a., the corpus actually grows while sustaining your income. The gap between return and withdrawal rate is what keeps a corpus alive indefinitely.
- Start with a lower withdrawal and step up gradually: Beginning with a conservative withdrawal and increasing by 5%–6% annually beats starting high — it gives the corpus more time to compound in early years when the balance is largest.
- Choose equity-oriented funds for long-term SWP: Balanced advantage funds, multi-asset funds and aggressive hybrid funds offer better long-term growth potential than pure debt, reducing corpus depletion risk over 15–20 year horizons.
- Ladder across fund types: Keep 1–2 years of withdrawals in a liquid or short-duration debt fund, and draw from that while equity stays invested. This avoids forced redemptions during market downturns.
- Maintain an emergency buffer outside the SWP corpus: Keep 6–12 months of expenses in a separate liquid fund. This prevents you from increasing your SWP amount during unexpected expenses, which can permanently damage the corpus trajectory.
- Review the withdrawal amount annually: If markets delivered 15% in a year, consider adjusting the SWP amount rather than letting the surplus sit idle. If returns were poor, consider temporarily reducing withdrawals to protect the corpus.
Tax Treatment of SWP Redemptions
Every SWP withdrawal is a partial redemption of mutual fund units — and each redemption is a separate capital gains event. The tax treatment depends on the fund type and how long the units being redeemed have been held.
For equity mutual funds: units held over 1 year attract 12.5% LTCG tax on gains above ₹1.25 lakh per financial year; units held under 1 year are taxed at 20% STCG. For debt funds: all capital gains — regardless of holding period — are added to your total income and taxed at your applicable slab rate. Since SWP redeems units in FIFO order (oldest units first), a long-running SWP started 1+ year ago will primarily redeem units that qualify for LTCG treatment, which is the most tax-efficient scenario. Use our Income Tax Calculator to estimate how SWP redemptions impact your annual tax liability.
SWP vs Fixed Deposit Interest — Which is Better for Regular Income?
This is one of the most common questions among retirees and pre-retirees planning income from savings. The answer depends on corpus size, tax bracket and risk tolerance — but for most investors in the 20%–30% tax bracket with a 10+ year horizon, SWP from equity funds wins on both post-tax returns and corpus longevity.
FD interest is fully taxable as income at your slab rate. A 30% bracket investor receiving 7.5% FD interest nets only 5.25% post-tax — and the principal stays flat, never growing. With SWP from an equity fund held over 1 year, only the gains portion of each withdrawal is taxed at 12.5% LTCG, not the full amount. In the early years of an SWP, much of each withdrawal is a return of principal, which is completely tax-free. Meanwhile, the remaining corpus continues growing with equity markets. Use our FD Calculator to compare FD maturity values against your SWP projections side by side.
Who Should Use SWP?
- Retirees with a mutual fund corpus: SWP provides a predictable monthly income stream while the remaining corpus continues to earn market returns — far more efficient than parking everything in an FD.
- Investors in the 20%–30% tax bracket: The capital gains tax treatment of SWP redemptions makes it significantly more tax-efficient than FD interest or dividend income for higher-income individuals.
- Anyone who built a corpus via SIP: After your wealth-building phase, SWP is the natural next step. Use our SIP Calculator to model the accumulation phase, and this tool to model the withdrawal phase.
- People who need income but want to stay invested: Unlike a full redemption, SWP keeps the majority of your corpus working in the market while providing a regular monthly credit to your bank account.
- Conservative investors approaching retirement: Paired with a Retirement Calculator, SWP planning helps you determine exactly how large a corpus you need to sustain a desired monthly income for 20–30 years.
✓Verified by ToollyX Team · Last updated June 2026
Frequently Asked Questions
Disclaimer: Results are indicative estimates based on a constant annual return rate. Actual mutual fund returns are market-linked and variable. This calculator is for educational and planning purposes only and does not constitute financial advice.