See All Research Tools
Benchmark SWP Calculator
OR
Submit

Systematic Withdrawal Plan Calculator

Scheme Withdrawal Period No of Monthly Installments Total Withdrawal Amount Current Value as on 10-03-2025 Return (%)
NIFTY 50 TRI 20-08-2016 to 11-04-2025 103 3,09,000 23,30,581 13.15
Created with Highcharts 10.0.0ValuesRegular withdrawal plan - NIFTY 50 TRICurrent ValueCumulative Withdrawal12-09-201610-11-201610-01-201710-03-201710-05-201710-07-201711-09-201710-11-201710-01-201812-03-201810-05-201810-07-201810-09-201812-11-201810-01-201911-03-201910-05-201910-07-201911-09-201911-11-201910-01-202011-03-202011-05-202010-07-202010-09-202010-11-202011-01-202110-03-202110-05-202112-07-202113-09-202110-11-202110-01-202210-03-202210-05-202211-07-202212-09-202210-11-202210-01-202310-03-202310-05-202310-07-202311-09-202310-11-202310-01-202411-03-202410-05-202410-07-202410-09-202411-11-202410-01-202510-03-202501M2M3M

NIFTY 50 TRI

Nav Date Nav Units Cumulative Units Cash Flow Net Amount Capital Gain/Loss No. of Days
(Invested)		 Current Value
22-08-2016 11,611.020 86.1251 86.125 10,00,000 10,00,000 0 0 10,00,000
12-09-2016 11,737.000 0.2556 85.869 -3,000 9,97,000 32.2 21 10,07,850
10-10-2016 11,729.750 0.2558 85.614 -3,000 9,94,000 30.37 49 10,04,227
10-11-2016 11,498.790 0.2609 85.353 -3,000 9,91,000 -29.28 80 9,81,454
12-12-2016 11,020.150 0.2722 85.081 -3,000 9,88,000 -160.85 112 9,37,601
10-01-2017 11,179.040 0.2684 84.812 -3,000 9,85,000 -115.93 141 9,48,119
10-02-2017 11,866.820 0.2528 84.559 -3,000 9,82,000 64.67 172 10,03,451
10-03-2017 12,066.400 0.2486 84.311 -3,000 9,79,000 113.22 200 10,17,328
10-04-2017 12,417.070 0.2416 84.069 -3,000 9,76,000 194.74 231 10,43,893
10-05-2017 12,723.600 0.2358 83.833 -3,000 9,73,000 262.33 261 10,66,663
12-06-2017 13,037.830 0.2301 83.603 -3,000 9,70,000 328.31 294 10,90,006
10-07-2017 13,278.810 0.2259 83.377 -3,000 9,67,000 376.79 322 11,07,153
10-08-2017 13,377.050 0.2243 83.153 -3,000 9,64,000 396.06 353 11,12,344
11-09-2017 13,646.370 0.2198 82.933 -3,000 9,61,000 447.45 385 11,31,738
10-10-2017 13,663.440 0.2196 82.714 -3,000 9,58,000 450.64 414 11,30,154
10-11-2017 14,096.450 0.2128 82.501 -3,000 9,55,000 528.95 445 11,62,970
11-12-2017 14,097.290 0.2128 82.288 -3,000 9,52,000 529.1 476 11,60,039
10-01-2018 14,520.560 0.2066 82.081 -3,000 9,49,000 601.12 506 11,91,869
12-02-2018 14,412.460 0.2082 81.873 -3,000 9,46,000 583.13 539 11,79,996
12-03-2018 14,260.920 0.2104 81.663 -3,000 9,43,000 557.45 567 11,64,589
10-04-2018 14,261.150 0.2104 81.453 -3,000 9,40,000 557.49 596 11,61,608
10-05-2018 14,693.550 0.2042 81.248 -3,000 9,37,000 629.36 626 11,93,828
11-06-2018 14,821.800 0.2024 81.046 -3,000 9,34,000 649.88 658 12,01,248
10-07-2018 15,081.600 0.1989 80.847 -3,000 9,31,000 690.36 687 12,19,304
10-08-2018 15,776.320 0.1902 80.657 -3,000 9,28,000 792.07 718 12,72,470
10-09-2018 15,813.260 0.1897 80.467 -3,000 9,25,000 797.22 749 12,72,450
10-10-2018 14,463.710 0.2074 80.260 -3,000 9,22,000 591.69 779 11,60,855
12-11-2018 14,513.120 0.2067 80.053 -3,000 9,19,000 599.89 812 11,61,821
10-12-2018 14,521.730 0.2066 79.847 -3,000 9,16,000 601.31 840 11,59,510
10-01-2019 14,992.230 0.2001 79.646 -3,000 9,13,000 676.59 871 11,94,078
11-02-2019 15,100.610 0.1987 79.448 -3,000 9,10,000 693.27 903 11,99,710
11-03-2019 15,500.610 0.1935 79.254 -3,000 9,07,000 752.79 931 12,28,489
10-04-2019 16,091.080 0.1864 79.068 -3,000 9,04,000 835.26 961 12,72,286
10-05-2019 15,670.180 0.1914 78.876 -3,000 9,01,000 777.11 991 12,36,006
10-06-2019 16,590.990 0.1808 78.696 -3,000 8,98,000 900.48 1,022 13,05,637
10-07-2019 16,035.440 0.1871 78.508 -3,000 8,95,000 827.75 1,052 12,58,917
13-08-2019 15,289.350 0.1962 78.312 -3,000 8,92,000 721.74 1,086 11,97,343
11-09-2019 15,457.900 0.1941 78.118 -3,000 8,89,000 746.59 1,115 12,07,542
10-10-2019 15,736.440 0.1906 77.928 -3,000 8,86,000 786.47 1,144 12,26,301
11-11-2019 16,717.750 0.1794 77.748 -3,000 8,83,000 916.4 1,176 12,99,772
10-12-2019 16,638.940 0.1803 77.568 -3,000 8,80,000 906.53 1,205 12,90,645
10-01-2020 17,201.080 0.1744 77.393 -3,000 8,77,000 974.95 1,236 13,31,249
10-02-2020 16,887.860 0.1776 77.216 -3,000 8,74,000 937.39 1,267 13,04,008
11-03-2020 14,694.310 0.2042 77.012 -3,000 8,71,000 629.49 1,297 11,31,631
13-04-2020 12,663.310 0.2369 76.775 -3,000 8,68,000 249.29 1,330 9,72,221
11-05-2020 13,011.350 0.2306 76.544 -3,000 8,65,000 322.87 1,358 9,95,942
10-06-2020 14,260.910 0.2104 76.334 -3,000 8,62,000 557.44 1,388 10,88,588
10-07-2020 15,204.130 0.1973 76.136 -3,000 8,59,000 708.97 1,418 11,57,588
10-08-2020 15,931.970 0.1883 75.948 -3,000 8,56,000 813.64 1,449 12,10,003
10-09-2020 16,201.440 0.1852 75.763 -3,000 8,53,000 850 1,480 12,27,468
12-10-2020 16,883.840 0.1777 75.585 -3,000 8,50,000 936.9 1,512 12,76,169
10-11-2020 17,913.400 0.1675 75.418 -3,000 8,47,000 1,055.47 1,541 13,50,989
10-12-2020 19,114.960 0.1569 75.261 -3,000 8,44,000 1,177.71 1,571 14,38,608
11-01-2021 20,546.740 0.146 75.115 -3,000 8,41,000 1,304.69 1,603 15,43,364
10-02-2021 21,436.440 0.1399 74.975 -3,000 8,38,000 1,375.05 1,633 16,07,194
10-03-2021 21,565.720 0.1391 74.836 -3,000 8,35,000 1,384.79 1,661 16,13,887
12-04-2021 20,348.990 0.1474 74.688 -3,000 8,32,000 1,288.22 1,694 15,19,832
10-05-2021 21,253.800 0.1412 74.547 -3,000 8,29,000 1,361.09 1,722 15,84,411
10-06-2021 22,448.940 0.1336 74.414 -3,000 8,26,000 1,448.34 1,753 16,70,505
12-07-2021 22,424.390 0.1338 74.280 -3,000 8,23,000 1,446.64 1,785 16,65,678
10-08-2021 23,300.360 0.1288 74.151 -3,000 8,20,000 1,505.04 1,814 17,27,745
13-09-2021 24,858.120 0.1207 74.030 -3,000 8,17,000 1,598.73 1,848 18,40,254
11-10-2021 25,704.100 0.1167 73.914 -3,000 8,14,000 1,644.84 1,876 18,99,883
10-11-2021 25,839.470 0.1161 73.797 -3,000 8,11,000 1,651.94 1,906 19,06,888
10-12-2021 25,126.240 0.1194 73.678 -3,000 8,08,000 1,613.68 1,936 18,51,254
10-01-2022 25,840.620 0.1161 73.562 -3,000 8,05,000 1,652 1,967 19,00,888
10-02-2022 25,290.420 0.1186 73.443 -3,000 8,02,000 1,622.68 1,998 18,57,414
10-03-2022 23,866.770 0.1257 73.318 -3,000 7,99,000 1,540.52 2,026 17,49,856
11-04-2022 25,422.810 0.118 73.200 -3,000 7,96,000 1,629.85 2,058 18,60,942
10-05-2022 23,365.810 0.1284 73.071 -3,000 7,93,000 1,509.23 2,087 17,07,370
10-06-2022 23,408.590 0.1282 72.943 -3,000 7,90,000 1,511.95 2,118 17,07,496
11-07-2022 23,468.140 0.1278 72.815 -3,000 7,87,000 1,515.73 2,149 17,08,840
10-08-2022 25,431.920 0.118 72.697 -3,000 7,84,000 1,630.34 2,179 18,48,833
12-09-2022 26,043.690 0.1152 72.582 -3,000 7,81,000 1,662.51 2,212 18,90,307
10-10-2022 25,034.020 0.1198 72.462 -3,000 7,78,000 1,608.57 2,240 18,14,023
10-11-2022 26,214.310 0.1144 72.348 -3,000 7,75,000 1,671.22 2,271 18,96,549
12-12-2022 26,896.210 0.1115 72.236 -3,000 7,72,000 1,704.91 2,303 19,42,883
10-01-2023 26,048.470 0.1152 72.121 -3,000 7,69,000 1,662.76 2,332 18,78,646
10-02-2023 25,971.230 0.1155 72.006 -3,000 7,66,000 1,658.78 2,363 18,70,075
10-03-2023 25,343.090 0.1184 71.887 -3,000 7,63,000 1,625.54 2,391 18,21,846
10-04-2023 25,650.730 0.117 71.770 -3,000 7,60,000 1,642.02 2,422 18,40,961
10-05-2023 26,667.110 0.1125 71.658 -3,000 7,57,000 1,693.78 2,452 19,10,907
12-06-2023 27,182.550 0.1104 71.547 -3,000 7,54,000 1,718.55 2,485 19,44,842
10-07-2023 28,304.660 0.106 71.441 -3,000 7,51,000 1,769.35 2,513 20,22,126
10-08-2023 28,638.920 0.1048 71.337 -3,000 7,48,000 1,783.72 2,544 20,43,006
11-09-2023 29,333.000 0.1023 71.234 -3,000 7,45,000 1,812.5 2,576 20,89,520
10-10-2023 28,883.350 0.1039 71.131 -3,000 7,42,000 1,794.01 2,605 20,54,489
10-11-2023 28,539.240 0.1051 71.025 -3,000 7,39,000 1,779.47 2,636 20,27,012
11-12-2023 30,854.900 0.0972 70.928 -3,000 7,36,000 1,871.07 2,667 21,88,483
10-01-2024 31,768.300 0.0944 70.834 -3,000 7,33,000 1,903.53 2,697 22,50,269
12-02-2024 31,803.520 0.0943 70.739 -3,000 7,30,000 1,904.74 2,730 22,49,764
11-03-2024 32,875.250 0.0913 70.648 -3,000 7,27,000 1,940.45 2,758 23,22,577
10-04-2024 33,495.650 0.0896 70.559 -3,000 7,24,000 1,960.07 2,788 23,63,407
10-05-2024 32,522.550 0.0922 70.466 -3,000 7,21,000 1,928.96 2,818 22,91,747
10-06-2024 34,385.840 0.0872 70.379 -3,000 7,18,000 1,986.99 2,849 24,20,046
10-07-2024 36,012.820 0.0833 70.296 -3,000 7,15,000 2,032.76 2,879 25,31,552
12-08-2024 36,119.450 0.0831 70.213 -3,000 7,12,000 2,035.61 2,912 25,36,047
10-09-2024 37,172.570 0.0807 70.132 -3,000 7,09,000 2,062.94 2,941 26,06,990
10-10-2024 37,109.260 0.0808 70.051 -3,000 7,06,000 2,061.34 2,971 25,99,550
11-11-2024 35,886.420 0.0836 69.968 -3,000 7,03,000 2,029.35 3,003 25,10,888
10-12-2024 36,590.980 0.082 69.886 -3,000 7,00,000 2,048.04 3,032 25,57,185
10-01-2025 34,838.660 0.0861 69.800 -3,000 6,97,000 2,000.16 3,063 24,31,723
10-02-2025 34,825.870 0.0861 69.713 -3,000 6,94,000 1,999.79 3,094 24,27,830
10-03-2025 33,473.920 0.0896 69.624 -3,000 6,91,000 1,959.4 3,122 23,30,581