SWP Calculator

Total Investment Amount Rs
*
Withdrawal Per Month Rs
*
Withdrawal period(Yrs)
*
Expected Rate of Return(%)
*
Created with Highstock 2.1.5Invested AmountProfit
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
MonthBalance at BeginWithdrawalInterest EarnedBalance at End
15,00,00010,0003,9874,93,987
24,93,98710,0003,9394,87,926
34,87,92610,0003,8904,81,816
44,81,81610,0003,8424,75,659
54,75,65910,0003,7924,69,452
64,69,45210,0003,7434,63,195
74,63,19510,0003,6934,56,889
84,56,88910,0003,6434,50,532
94,50,53210,0003,5924,44,125
104,44,12510,0003,5414,37,666
114,37,66610,0003,4904,31,156
124,31,15610,0003,4384,24,594
134,24,59410,0003,3854,17,980
144,17,98010,0003,3334,11,313
154,11,31310,0003,2794,04,593
164,04,59310,0003,2263,97,819
173,97,81910,0003,1723,90,991
183,90,99110,0003,1173,84,109
193,84,10910,0003,0623,77,172
203,77,17210,0003,0073,70,180
213,70,18010,0002,9513,63,132
223,63,13210,0002,8953,56,027
233,56,02710,0002,8393,48,866
243,48,86610,0002,7813,41,648
253,41,64810,0002,7243,34,373
263,34,37310,0002,6663,27,039
273,27,03910,0002,6073,19,647
283,19,64710,0002,5483,12,196
293,12,19610,0002,4893,04,685
303,04,68510,0002,4292,97,115
312,97,11510,0002,3692,89,484
322,89,48410,0002,3082,81,792
332,81,79210,0002,2472,74,039
342,74,03910,0002,1852,66,225
352,66,22510,0002,1222,58,348
362,58,34810,0002,0602,50,408
372,50,40810,0001,9962,42,405
382,42,40510,0001,9322,34,338
392,34,33810,0001,8682,26,206
402,26,20610,0001,8032,18,010
412,18,01010,0001,7382,09,748
422,09,74810,0001,6722,01,421
432,01,42110,0001,6061,93,027
441,93,02710,0001,5391,84,566
451,84,56610,0001,4711,76,038
461,76,03810,0001,4031,67,442
471,67,44210,0001,3351,58,777
481,58,77710,0001,2661,50,043
491,50,04310,0001,1961,41,240
501,41,24010,0001,1261,32,366
511,32,36610,0001,0551,23,421
521,23,42110,0009841,14,406
531,14,40610,0009121,05,318
541,05,31810,00083996,158
5596,15810,00076686,925
5686,92510,00069377,618
5777,61810,00061868,237
5868,23710,00054458,781
5958,78110,00046849,249
6049,24910,00039239,642
Feedback
Notification