Total Investment Amount Rs |
*
|
Withdrawal Per Month Rs |
*
|
Withdrawal period(Yrs) |
*
|
Expected Rate of Return(%) |
*
|
Total Invested Amount | Withdrawal Amount per Month | Expected Rate of Return | Withdrawal period | Total Withdrawal Amount | Final Balance Amount | Total Profit |
---|---|---|---|---|---|---|
Rs. 5,00,000 | Rs. 10,000 | 10% | 5 Years | Rs. 6,00,000 | Rs. 39,642 | Rs. 1,39,642 |
Month | Balance at Begin | Withdrawal | Interest Earned | Balance at End |
---|---|---|---|---|
1 | 5,00,000 | 10,000 | 3,987 | 4,93,987 |
2 | 4,93,987 | 10,000 | 3,939 | 4,87,926 |
3 | 4,87,926 | 10,000 | 3,890 | 4,81,816 |
4 | 4,81,816 | 10,000 | 3,842 | 4,75,659 |
5 | 4,75,659 | 10,000 | 3,792 | 4,69,452 |
6 | 4,69,452 | 10,000 | 3,743 | 4,63,195 |
7 | 4,63,195 | 10,000 | 3,693 | 4,56,889 |
8 | 4,56,889 | 10,000 | 3,643 | 4,50,532 |
9 | 4,50,532 | 10,000 | 3,592 | 4,44,125 |
10 | 4,44,125 | 10,000 | 3,541 | 4,37,666 |
11 | 4,37,666 | 10,000 | 3,490 | 4,31,156 |
12 | 4,31,156 | 10,000 | 3,438 | 4,24,594 |
13 | 4,24,594 | 10,000 | 3,385 | 4,17,980 |
14 | 4,17,980 | 10,000 | 3,333 | 4,11,313 |
15 | 4,11,313 | 10,000 | 3,279 | 4,04,593 |
16 | 4,04,593 | 10,000 | 3,226 | 3,97,819 |
17 | 3,97,819 | 10,000 | 3,172 | 3,90,991 |
18 | 3,90,991 | 10,000 | 3,117 | 3,84,109 |
19 | 3,84,109 | 10,000 | 3,062 | 3,77,172 |
20 | 3,77,172 | 10,000 | 3,007 | 3,70,180 |
21 | 3,70,180 | 10,000 | 2,951 | 3,63,132 |
22 | 3,63,132 | 10,000 | 2,895 | 3,56,027 |
23 | 3,56,027 | 10,000 | 2,839 | 3,48,866 |
24 | 3,48,866 | 10,000 | 2,781 | 3,41,648 |
25 | 3,41,648 | 10,000 | 2,724 | 3,34,373 |
26 | 3,34,373 | 10,000 | 2,666 | 3,27,039 |
27 | 3,27,039 | 10,000 | 2,607 | 3,19,647 |
28 | 3,19,647 | 10,000 | 2,548 | 3,12,196 |
29 | 3,12,196 | 10,000 | 2,489 | 3,04,685 |
30 | 3,04,685 | 10,000 | 2,429 | 2,97,115 |
31 | 2,97,115 | 10,000 | 2,369 | 2,89,484 |
32 | 2,89,484 | 10,000 | 2,308 | 2,81,792 |
33 | 2,81,792 | 10,000 | 2,247 | 2,74,039 |
34 | 2,74,039 | 10,000 | 2,185 | 2,66,225 |
35 | 2,66,225 | 10,000 | 2,122 | 2,58,348 |
36 | 2,58,348 | 10,000 | 2,060 | 2,50,408 |
37 | 2,50,408 | 10,000 | 1,996 | 2,42,405 |
38 | 2,42,405 | 10,000 | 1,932 | 2,34,338 |
39 | 2,34,338 | 10,000 | 1,868 | 2,26,206 |
40 | 2,26,206 | 10,000 | 1,803 | 2,18,010 |
41 | 2,18,010 | 10,000 | 1,738 | 2,09,748 |
42 | 2,09,748 | 10,000 | 1,672 | 2,01,421 |
43 | 2,01,421 | 10,000 | 1,606 | 1,93,027 |
44 | 1,93,027 | 10,000 | 1,539 | 1,84,566 |
45 | 1,84,566 | 10,000 | 1,471 | 1,76,038 |
46 | 1,76,038 | 10,000 | 1,403 | 1,67,442 |
47 | 1,67,442 | 10,000 | 1,335 | 1,58,777 |
48 | 1,58,777 | 10,000 | 1,266 | 1,50,043 |
49 | 1,50,043 | 10,000 | 1,196 | 1,41,240 |
50 | 1,41,240 | 10,000 | 1,126 | 1,32,366 |
51 | 1,32,366 | 10,000 | 1,055 | 1,23,421 |
52 | 1,23,421 | 10,000 | 984 | 1,14,406 |
53 | 1,14,406 | 10,000 | 912 | 1,05,318 |
54 | 1,05,318 | 10,000 | 839 | 96,158 |
55 | 96,158 | 10,000 | 766 | 86,925 |
56 | 86,925 | 10,000 | 693 | 77,618 |
57 | 77,618 | 10,000 | 618 | 68,237 |
58 | 68,237 | 10,000 | 544 | 58,781 |
59 | 58,781 | 10,000 | 468 | 49,249 |
60 | 49,249 | 10,000 | 392 | 39,642 |