//
Calculate systematic monthly payouts, capital longevity, growth returns, and ending balances for mutual fund withdrawal plans.
Initial capital ($100,000) + growth ($59,017.99) - payouts ($120,000).
$120,000
+$59,017.99
$1,000/mo
10 Yrs (120 mos)
Withdrawing $1,000/mo at an expected rate of 8% p.a. provides total payouts of $120,000 over 10 years while retaining a surplus balance of $39,017.99.
Annual opening balances, growth gains, scheduled withdrawals, and closing capital balances.
| Year | Opening Balance | Growth Earned | Annual Withdrawals | Closing Balance | Status |
|---|---|---|---|---|---|
| Year 1 | $100,000 | +$7,850.02 | -$12,000 | $95,850.02 | Active |
| Year 2 | $95,850.02 | +$7,505.58 | -$12,000 | $91,355.6 | Active |
| Year 3 | $91,355.6 | +$7,132.54 | -$12,000 | $86,488.15 | Active |
| Year 4 | $86,488.15 | +$6,728.55 | -$12,000 | $81,216.69 | Active |
| Year 5 | $81,216.69 | +$6,291.02 | -$12,000 | $75,507.71 | Active |
| Year 6 | $75,507.71 | +$5,817.18 | -$12,000 | $69,324.89 | Active |
| Year 7 | $69,324.89 | +$5,304.01 | -$12,000 | $62,628.9 | Active |
| Year 8 | $62,628.9 | +$4,748.24 | -$12,000 | $55,377.14 | Active |
| Year 9 | $55,377.14 | +$4,146.35 | -$12,000 | $47,523.49 | Active |
| Year 10 | $47,523.49 | +$3,494.5 | -$12,000 | $39,017.99 | Active |
Clean itemized summary for retirement income planning, wealth distribution, and tax tracking.
Print official withdrawal statements, export CSV schedule data, or copy shareable summaries.
Effective SWP Formulas Used:
Result Explanation:
An initial investment of $100,000 with monthly withdrawals of $1,000 at an expected annual growth of 8% p.a. over 10 years yields total payouts of $120,000 and generates $59,017.99 in investment growth. The portfolio remains sustainable over the full 10-year period, leaving a remaining balance of $39,017.99.
| Scenario Inputs | Output Result |
|---|---|
| totalPrincipal : 100000, monthlyPayout : 1000, rate : 8, years : 10 | Ending Balance: $19,773.18, Total Withdrawn: $120,000 |
Systematic Withdrawal Plan (SWP) Calculator. Calculate regular cash flow withdrawals, portfolio longevity, and remaining investment balances for retirement income planning. ZechKit provides this tool completely free and online, optimized for instant, accurate computations directly inside your web browser.
A Systematic Withdrawal Plan (SWP) Calculator helps retirees and income-focused investors plan regular cash distributions from their accumulated mutual fund or investment portfolios.
Cash Flow Dynamics: An SWP redeems a specific dollar value of fund units each month to provide steady income while the remaining capital remains invested and continues generating potential market returns.
Portfolio Longevity: If your annual withdrawal rate is lower than the portfolio's net growth rate, the capital balance can grow indefinitely. Conversely, withdrawing faster than the portfolio grows gradually depletes the principal.
Tax Efficiency: Unlike fixed-income interest, each SWP redemption consists partly of returned principal and partly of capital gains, which can improve tax efficiency during retirement.
