Prospera Decision Centre

How long can your money support you?

Model a systematic withdrawal from an existing corpus, and see exactly how long it lasts. This is the SWP Calculator, built on the same engine, motion, and export benchmark as every calculator in the Decision Centre.

Your inputs
₹0
₹0
0.0%
0 yrs
Grow the withdrawal amount every year
Compare Scenarios
Base₹50,00,000 corpus · ₹30,000/mo · 9%
₹98,58,877
Decision Centre

Is Your Withdrawal Sustainable?

Sustainability
Sustainable
Withdrawal Rate7.2%
Portfolio Depletion YearNever
Total Withdrawals₹72,00,000
Decision Centre

Your Corpus Over Time

Corpus During Withdrawal
Projection from Year 1 (value ₹50,90,993) to Year 20 (value ₹98,58,877, of which ₹48,58,877 is gain).
Year-by-Year Breakdown
YearInvestedValueGainGain %Growth
1₹50,00,000₹50,90,993₹90,9932%
2₹50,00,000₹51,90,521₹1,90,5214%
3₹50,00,000₹52,99,386₹2,99,3866%
4₹50,00,000₹54,18,463₹4,18,4638%
5₹50,00,000₹55,48,711₹5,48,71110%
6₹50,00,000₹56,91,176₹6,91,17612%
7₹50,00,000₹58,47,006₹8,47,00614%
8₹50,00,000₹60,17,454₹10,17,45417%
9₹50,00,000₹62,03,890₹12,03,89019%
10Milestone₹50,00,000₹64,07,816₹14,07,81622%
11₹50,00,000₹66,30,872₹16,30,87225%
12₹50,00,000₹68,74,852₹18,74,85227%
13₹50,00,000₹71,41,718₹21,41,71830%
14Milestone₹50,00,000₹74,33,619₹24,33,61933%
15₹50,00,000₹77,52,902₹27,52,90236%
16₹50,00,000₹81,02,136₹31,02,13638%
17₹50,00,000₹84,84,130₹34,84,13041%
18Milestone₹50,00,000₹89,01,958₹39,01,95844%
19₹50,00,000₹93,58,982₹43,58,98247%
20₹50,00,000₹98,58,877₹48,58,87749%
Decision Centre

Your Withdrawal Plan

Future ValueCrosses ₹50 Lakh
₹0
Total Invested₹0
Total Gain₹0
Wealth Multiple0.00x
XIRR9.4%
Inflation-Adjusted Value₹98,58,877
Real Return9.0%
Decision Centre

What Created This Plan

What this means

Withdrawing ₹30,000/month from your ₹50,00,000 corpus at 9% returns leaves ₹98,58,877 remaining after 20 years, having paid out ₹72,00,000 in total.

Your plan implies an initial withdrawal rate of 7.2% of your starting corpus, for reference, the commonly-cited "4% rule" is a rough guideline for a multi-decade withdrawal plan, not a guarantee; your real sustainability answer comes from the full year-by-year simulation above.

Withdrawing 10% less, ₹27,000/month instead of ₹30,000, changes your remaining corpus at the end of the period to ₹1,18,77,565, and stays sustainable throughout.

This plan assumes a constant 9% annual return, real markets and expenses vary year to year. Treat this as a planning estimate, not a guarantee, and revisit it periodically.

Decision Centre

What Could Improve It

Decision Centre

Take This Plan With You

Export this exact plan, withdrawal, sustainability, assumptions and all, as a PDF, Word, PowerPoint or Excel document to keep, share, or bring to a Prospera advisor.