REGULAR INCOME ENGINE
SWP (Systematic Withdrawal Plan)
Calculate monthly withdrawal cash flows from your investment corpus and project balance sustainability over time.
Input Assumptions
Total Payout Received
₹63,00,000
Final Remaining Balance
₹44,23,270
Yearly Balance Schedule
| Year | Total Withdrawn (₹) | End Balance (₹) |
|---|---|---|
| Year 1 | ₹4,20,000 | ₹49,79,250 |
| Year 2 | ₹8,40,000 | ₹49,56,778 |
| Year 3 | ₹12,60,000 | ₹49,32,441 |
| Year 4 | ₹16,80,000 | ₹49,06,083 |
| Year 5 | ₹21,00,000 | ₹48,77,539 |
| Year 6 | ₹25,20,000 | ₹48,46,624 |
| Year 7 | ₹29,40,000 | ₹48,13,144 |
| Year 8 | ₹33,60,000 | ₹47,76,886 |
| Year 9 | ₹37,80,000 | ₹47,37,617 |
| Year 10 | ₹42,00,000 | ₹46,95,090 |
| Year 11 | ₹46,20,000 | ₹46,49,033 |
| Year 12 | ₹50,40,000 | ₹45,99,153 |
| Year 13 | ₹54,60,000 | ₹45,45,133 |
| Year 14 | ₹58,80,000 | ₹44,86,629 |
| Year 15 | ₹63,00,000 | ₹44,23,270 |