All tools
SWP Calculator
Plan systematic withdrawals with this interactive SWP (Systematic Withdrawal Plan) calculator. Estimate remaining corpus, total withdrawals, and portfolio growth over time with a visual chart and annual table.
Inputs
Model withdrawals in the same currency as your corpus.
Ending balance
0
Total withdrawn
2,782,987
Net growth
1,282,987
At these inputs, the corpus is projected to run out around year 16.
SWP cash flow chart
Compare your remaining corpus with cumulative withdrawals over time.
Year 16
Hover or drag across the chart to inspect values.
Remaining corpus
0
Total withdrawn
2,782,987
Net growth
1,282,987
Remaining corpus
Total withdrawn
Net growth
Yearly SWP breakdown
Review the projected balance, withdrawals, and net growth for each year.
| Year | Remaining corpus | Total withdrawn | Net growth |
|---|---|---|---|
| 1 | 1,453,097 | 180,000 | 133,097 |
| 2 | 1,401,793 | 360,000 | 261,793 |
| 3 | 1,345,677 | 540,000 | 385,677 |
| 4 | 1,284,297 | 720,000 | 504,297 |
| 5 | 1,217,159 | 900,000 | 617,159 |
| 6 | 1,143,724 | 1,080,000 | 723,724 |
| 7 | 1,063,399 | 1,260,000 | 823,399 |
| 8 | 975,539 | 1,440,000 | 915,539 |
| 9 | 879,438 | 1,620,000 | 999,438 |
| 10 | 774,321 | 1,800,000 | 1,074,321 |
| 11 | 659,344 | 1,980,000 | 1,139,344 |
| 12 | 533,582 | 2,160,000 | 1,193,582 |
| 13 | 396,021 | 2,340,000 | 1,236,021 |
| 14 | 245,557 | 2,520,000 | 1,265,557 |
| 15 | 80,978 | 2,700,000 | 1,280,978 |
| 16 | 0 | 2,782,987 | 1,282,987 |