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.