Tax-Efficient Monthly Income
Retirement Cashflow
SWP vs Annuity Arbitrage
Systematic Withdrawal Plan (SWP) Calculator 2026
Estimate your regular monthly cash withdrawals from mutual fund investments, compute portfolio longevity, and contrast post-tax returns with traditional life insurance annuities.
Common Retirement Cashflow Presets:
SWP Parameters
Final Remaining Balance (After All Withdrawals)
Portfolio Solvent
₹42,54,821
Total Withdrawn Cashflow
₹84,00,000
Net Portfolio Value (Withdrawn + Left)
₹1,26,54,821
Withdrawn Income vs Remaining Wealth
Mutual Fund SWP vs Traditional Insurance Annuity (2026)
Compare post-tax returns, liquidity, capital return, and tax shelters between mutual fund systematic withdrawals and life insurance immediate annuities.
| Feature / Metric | Mutual Fund SWP (Equity / Hybrid) | Traditional Insurance Annuity (e.g., LIC) |
|---|---|---|
| Income Taxation | Only Capital Gains portion taxed; 12.5% LTCG under Sec 112A above ₹1.25L annual exemption. Principal returned 0% tax. | 100% Taxable as Regular Income at individual slab rates (up to 30% + 4% cess). |
| Expected Return Rate | 8.0% – 10.0% CAGR (Equity-savings / aggressive hybrid funds). | 6.0% – 7.2% Fixed p.a. (Guaranteed, zero inflation adjustment). |
| Capital Liquidity & Access | 100% Liquid; modify, pause, or withdraw entire principal at any time without penalty. | Locked In Forever; principal cannot be redeemed in non-return of purchase price plans. |
| Inflation Protection | High; remaining corpus continues compounding in equities and debt. | Zero; purchasing power erodes annually with 6% retail inflation. |
| Corpus Left for Heirs | Transfers directly to nominees at full compounding market value. | Only available if "with Return of Purchase Price" option selected at a reduced annuity rate (~5.8%). |
Mutual Fund SWP vs Post Office MIS (POMIS) Cash Flow Arbitrage
Contrast market-linked systematic withdrawals against India Post's 7.4% monthly income scheme across tax brackets.
POMIS Net In-Hand:
₹3,818 / mo
₹20,779/yr tax drag
SWP Net In-Hand:
₹5,550 / mo
₹0 tax (Sec 112A exempt)
Monthly Cash Advantage:
+₹1,732 / mo
Higher net in-hand
5-Year Terminal Surplus:
+₹1.65 Lakh
Capital preservation + alpha
For an investor in the 30% slab, SWP eliminates ~₹20,779/yr in income tax drag via Section 112A exemptions, leaving ₹9,61,415 remaining corpus (+₹1,65,310 net wealth advantage) while matching POMIS's monthly ₹5,550 cash flow.
Year-by-Year SWP Cashflow & Balance Schedule
Client-Side Calculation| Year | Opening Corpus (₹) | Annual Withdrawn (₹) | Growth Earned (₹) | Closing Balance (₹) |
|---|