Advertisement

Systematic withdrawal plan calculator

Explore how regular withdrawals and investment growth change a retirement fund.

Calculator

Enter Indian rupees. No currency conversion is performed.

A model year is 365.25 days; a month is one twelfth of that year.

Enter Indian rupees. No currency conversion is performed.

Final balance (INR)
39,017.99
Initial investment (INR)
100,000.00
Periodic cash flow (INR)
1,000.00
Total periodic cash flows (INR)
120,000.00
Investment gain (INR)
59,017.99
Nominal annual return
8.0000%
Effective annual return
8.3000%
Years
10.0000
Final balance in starting purchasing power (INR)
29,033.05
Projection end date
2036-03-31
Projection status
Fixed-return projection; actual returns vary.
Projected balances in INR
YearsNet invested (INR)Gain (INR)Balance (INR)
0.0000100,000.00000.0000100,000.0000
1.000088,000.00007,850.024795,850.0247
2.000076,000.000015,355.603491,355.6034
3.000064,000.000022,488.147486,488.1474
4.000052,000.000029,216.695081,216.6950
5.000040,000.000035,507.714675,507.7146
6.000028,000.000041,324.891669,324.8916
7.000016,000.000046,628.897462,628.8974
8.00004,000.000051,377.139055,377.1390
9.0000-8,000.000055,523.488247,523.4882
10.0000-20,000.000059,017.988339,017.9883

Advertisement

How this calculator works

Choose the quantity to solve, then enter the other assumptions. Annual return is nominal under the selected compounding convention; inflation reduces the final purchasing-power amount. Cash flows can occur at period beginnings or ends, with optional smooth growth per payment. Only complete end periods create a payment; beginning payments also cover the start of a partial period. Lifetime is measured to the first scheduled withdrawal period reaching the chosen target. This is a deterministic projection, so it does not measure sequence-of-returns risk. The table uses the selected monthly or yearly display. Projection dates use 365.25-day model years, not a bank settlement calendar. No fees or taxes are deducted.

Formula

Balance = initial x exp(Lt) + sum of signed cash flows x exp(L x remaining time). L = m ln(1 + nominal rate/m), or the continuous rate. Real final balance = final/(1 + inflation)^years.

Worked example

INR 1,000 with INR 100 withdrawn at each year end remains INR 1,000 after two years at a 10% annual return. At 0%, the same fund lasts ten annual withdrawals.

Advertisement

Frequently asked questions

What happens when the fund runs out?

A chosen fixed-term plan rejects withdrawals that exhaust the fund too early. Lifetime mode allows a partial final withdrawal and identifies its period.

Are returns guaranteed?

No. A constant rate is an assumption; actual investment returns and inflation vary.

Why can a solved value be rejected?

A goal can require negative capital, a negative cash flow, an unreachable term or a return outside the numerical search range.

Sources

Advertisement