Retirement Cash-Flow Simulation
Systematic Withdrawal Plan (SWP) Calculator
Simulate monthly retirement pension withdrawals, portfolio survival, and final remaining corpus with month-by-month compounding.
Withdrawal ParametersMonthly Cash-Flow
₹50,00,000
₹5 Lakhs₹1 Crore₹2 Crores
₹35,000 / mo
₹5,000/mo₹50,000/mo₹2 Lakhs/mo
8.5% p.a.
4% (Debt)8.5% (Balanced)15% (Equity)
20 Years
1 Year20 Years35 Years
Portfolio Longevity Status
Corpus Survives Full 20 Years
Total Cash-Flow Withdrawn
₹84,00,000
Final Remaining Corpus₹44,61,974
Interest Generated+₹78,61,974
Total Wealth Generated₹1,28,61,974
Total Withdrawn
₹84,00,00065%
Remaining Corpus
₹44,61,97435%