SWP Calculator
$
$
0%
Corpus Lasts
0 yrs
Final Balance
$0
Total Withdrawn
$0
Sustainability
โ€”
Corpus Balance Over Time
โ” Balanceโ•Œ Depleted
๐Ÿ“– SWP โ€” Systematic Withdrawal Plan
A Systematic Withdrawal Plan is the mirror image of a SIP: instead of contributing a fixed amount every month into a growing investment, you withdraw a fixed (or inflation-adjusted) amount every month from an existing lump sum, while whatever remains continues to grow or shrink based on market returns. SWP is the structure most people are actually using, whether they call it that or not, the moment they start drawing income from a retirement portfolio, an inheritance, or any other invested lump sum.
The Core Mechanism
Each month, a fixed withdrawal amount is removed from the corpus, and the remaining balance earns the stated return for that month. As long as the monthly withdrawal stays smaller than what the corpus earns on average, the balance can theoretically last indefinitely โ€” even grow. Once withdrawals consistently exceed what the corpus earns, the balance shrinks every month and eventually depletes, with the exact timeline depending on how aggressive the withdrawal rate is relative to the return.
Initial Withdrawal Rate = (Monthly Withdrawal ร— 12) รท Starting Corpus ร— 100%
Worked Example: Will $1 Million Last 30 Years?
Starting with a $1,000,000 corpus, withdrawing $4,000/month ($48,000/year โ€” a 4.8% initial withdrawal rate), earning 7% annually, with withdrawals increasing 3% each year to keep pace with inflation:
YearAnnual WithdrawalYear-End Balance
1$48,000$1,022,431
10$62,629$1,224,756
20$84,168$1,406,497
30$113,115$1,408,957
In this example, the 7% return comfortably outpaces even a steadily rising, inflation-adjusted withdrawal โ€” the corpus actually grows throughout the full 30 years rather than depleting, ending higher than where it started. This is a real possibility whenever the long-term return assumption sits meaningfully above the initial withdrawal rate, and it mirrors the same logic behind the classic 4% retirement withdrawal rule: a moderate withdrawal rate relative to a reasonable long-term return can sustain decades of income while still leaving substantial capital intact.
Why the Inflation Adjustment Matters
A withdrawal that stays fixed in dollar terms loses purchasing power every year โ€” $4,000 today buys noticeably less in 20 years even at modest inflation. Increasing the withdrawal amount annually keeps your real (inflation-adjusted) spending power roughly constant over time, which is essential for anyone using SWP to fund actual living expenses rather than just preserve a lump sum. The trade-off is that an inflation-adjusted withdrawal grows the dollar amount taken out every single year, which depletes the corpus measurably faster than a withdrawal that never increases โ€” set the annual increase to 0% to model a flat, never-rising withdrawal instead.
Initial Withdrawal Rate: The Single Most Important Number
Initial Withdrawal RateGeneral Sustainability (30+ year horizon)
Below 3%Very conservative โ€” corpus likely grows even after withdrawals and inflation adjustments
3% โ€“ 4%Historically sustainable for most 30-year periods, based on the research behind the 4% rule
4% โ€“ 6%Moderate risk โ€” sustainability becomes more sensitive to investment returns and the order markets perform in
Above 6%Aggressive โ€” meaningful risk of depleting the corpus well before a multi-decade horizon ends
This calculator computes your initial withdrawal rate automatically from your starting corpus and monthly withdrawal, so you can immediately see which zone your plan falls into before running the full year-by-year simulation.
SWP vs SIP: Two Phases of the Same Journey
SIP and SWP are commonly thought of as the accumulation and decumulation phases of the same overall financial plan. During your working years, a SIP steadily builds a corpus through regular contributions and compounding. Once that goal is reached โ€” retirement, financial independence, or simply needing income from an existing lump sum โ€” SWP takes over, drawing that corpus down (hopefully slowly) to fund ongoing expenses. Use our SIP / Investment calculator to model the build-up phase, and this calculator to model what happens once you start drawing it down.
Sequence of Returns Risk
This calculator assumes a single, constant average annual return for the entire withdrawal period โ€” real markets don't behave this smoothly. A corpus that experiences a sharp market downturn in its first few years of withdrawals is meaningfully more fragile than one that experiences the same downturn after 20 years of growth, because early withdrawals during a depressed market permanently lock in losses that have far less time left to recover. This is called sequence-of-returns risk, and it's one of the most important risks in any SWP or retirement drawdown plan, but a single constant-return model like this one cannot capture it.
โš  A constant average return hides the real risk of market volatility. Two portfolios with the identical average annual return over 30 years can have wildly different outcomes for someone withdrawing from them, depending purely on the order good and bad years occur in. Treat this calculator's output as a useful planning baseline, not a guarantee โ€” many retirees build in a buffer (a lower withdrawal rate, or a cash reserve to avoid withdrawing during a downturn) specifically to protect against this risk.
๐Ÿ’ก Run this calculator at a few different withdrawal rates and required returns โ€” including a deliberately pessimistic case โ€” rather than relying on a single optimistic scenario. If your plan stays sustainable even under conservative assumptions, that's a far stronger signal than a plan that only works if every assumption holds exactly as expected.
โ“ Frequently Asked Questions
What is a Systematic Withdrawal Plan (SWP)? +
A Systematic Withdrawal Plan is a strategy where you withdraw a fixed (or gradually increasing) amount from an investment corpus at regular intervals โ€” typically monthly โ€” while the remaining balance stays invested and continues to grow or shrink based on market returns.
How is the initial withdrawal rate calculated? +
It's your annual withdrawal divided by your starting corpus. Initial Withdrawal Rate = (Monthly Withdrawal ร— 12) รท Starting Corpus ร— 100% Withdrawing $4,000/month from a $1,000,000 corpus is a 4.8% initial withdrawal rate.
Should I adjust my withdrawal for inflation? +
If you're relying on SWP for actual living expenses, yes โ€” a withdrawal that never increases loses real purchasing power every year as prices rise. Set the annual increase to your expected inflation rate (commonly 2-3%) to maintain roughly constant real spending power, or to 0% to model a flat withdrawal that never changes.
What withdrawal rate is considered safe? +
An initial withdrawal rate of 3-4% is historically considered sustainable for a 30-year horizon in most market conditions, based on the same research behind the classic 4% retirement rule. Rates above 5-6% carry meaningfully higher risk of depleting the corpus before a multi-decade horizon ends.
What's the difference between SWP and just letting the corpus sit invested? +
If you're not withdrawing anything, the corpus simply compounds โ€” there's no SWP to speak of. SWP specifically models the effect of regularly removing money for income while the rest keeps growing, which is the situation anyone drawing retirement income or any other regular cash flow from an investment portfolio actually faces.
Why might my actual results differ from this calculator? +
This calculator assumes one constant average return for the entire period, but real markets move unevenly year to year. A few bad years early in your withdrawal period (sequence-of-returns risk) can hurt sustainability far more than the same bad years occurring later โ€” something a constant-return model can't capture. Treat the output as a planning baseline, not a guaranteed outcome.