SWP Calculator
See how long a lump sum lasts when you withdraw a fixed amount each month, and what is left at the end, with an optional annual increase for inflation.
How to use this calculator
- 1Enter the lump sum you are starting with and the amount you want to withdraw each month.
- 2Set the return you expect the remaining balance to earn. A portfolio being drawn on is usually invested more conservatively than one still growing, so use a lower figure than you would for a SIP.
- 3Choose how many years the money needs to last.
- 4If you want the withdrawal to keep its purchasing power, set an annual increase roughly equal to expected inflation — then check whether the plan still survives.
How the calculation works
Each month: balance = (balance − withdrawal) × (1 + i), where i = r ÷ 12 ÷ 100- balance
- What remains invested, recalculated every month
- withdrawal
- The amount taken out that month
- i
- Monthly rate: the annual return divided by twelve
The withdrawal is subtracted before growth is applied, so money taken out earns nothing that month. This is the conservative reading and matches how a redemption actually works — the units are sold at the start of the period.
There is a closed form for a flat withdrawal, but not once an annual escalation is applied, so this runs the plan month by month throughout. That also makes the depletion month exact rather than interpolated.
A plan survives indefinitely only if the withdrawal is smaller than the growth the remaining balance produces. Above that crossover the balance falls every month, slowly at first and then very quickly.
Worked example
Drawing 8,000 a month from 1,000,000 at 8%
- 1.The monthly rate is 8 ÷ 12 ÷ 100 = 0.006667.
- 2.Month one: (1,000,000 − 8,000) × 1.006667 = 998,613. The balance falls, but only slightly, because growth nearly offsets the withdrawal.
- 3.Annual withdrawals are 8,000 × 12 = 96,000, which is 9.6% of the starting balance — well above the 4% region usually treated as sustainable.
- 4.At that rate the withdrawals outrun the growth and the balance is exhausted before the twenty years are up.
Result: The money runs out partway through the plan
A sustainable rate: 3,000 a month from the same sum
- 1.Annual withdrawals are 3,000 × 12 = 36,000, or 3.6% of the starting balance.
- 2.Because 3.6% is comfortably below the 8% the balance earns, growth exceeds withdrawals from the start.
- 3.The balance therefore rises over the plan rather than falling, and finishes well above where it began.
Result: Lasts the full term with the balance higher than at the start
What a systematic withdrawal plan is for
A systematic withdrawal plan is the reverse of a SIP: instead of paying a fixed amount into a fund each month, a fixed amount is redeemed out of it. It is the standard mechanism for converting an accumulated pot into a regular income — most often at retirement, but equally for anyone who needs a predictable monthly sum from savings.
The important distinction from an annuity is that nothing is guaranteed. An annuity transfers longevity and market risk to an insurer in exchange for a fixed payment; an SWP keeps both risks with you and pays whatever you instruct it to, until the money is gone. That flexibility is the point — you keep control of the capital, can change or stop the withdrawal, and anything left passes to your estate — but it means the sustainability of the plan is entirely your responsibility to check.
The withdrawal rate is what decides the outcome
The single most useful number in any drawdown plan is not the return assumption but the withdrawal rate: annual withdrawals as a percentage of the starting balance. It determines whether the plan is living off growth or spending down capital, and it does so almost independently of the specific return figure used.
The best-known reference point is the "4% rule", which emerged from studies of historical US market data examining what initial withdrawal rate, rising with inflation, would have survived a thirty-year retirement across every historical starting year. It was never intended as a law, and its assumptions — a specific asset mix, a specific market history, a fixed thirty-year horizon, no fees — are all worth questioning. But it remains a useful order-of-magnitude anchor: a plan withdrawing 3–4% a year is in the territory that has historically been sustainable over long horizons, while one withdrawing 8–10% is spending capital by design and will run dry.
Why the order of returns matters more than the average
A calculator applies one smooth rate; markets do not. For a portfolio being actively drawn on, the order in which good and bad years arrive changes the outcome dramatically — a phenomenon known as sequence-of-returns risk.
The reason is that withdrawals during a downturn sell units at depressed prices, permanently removing shares that would otherwise have participated in the recovery. Two retirees with identical average returns over twenty years can end up in completely different positions purely because one met a severe bear market in years one to three and the other met it in years eighteen to twenty. The second recovers; the first may never.
- Hold a cash buffer — keeping one to three years of withdrawals in cash or short-dated instruments lets you pause redemptions from the growth portfolio during a fall rather than selling into it.
- Stay flexible on the amount — trimming the withdrawal in a bad year — rather than mechanically escalating it — is the single most effective protection available, and costs nothing to arrange in advance.
- Review the rate, not just the balance — recalculating withdrawals as a percentage of the current balance each year automatically reduces spending after a fall and raises it after a rise.
Inflation and the escalating withdrawal
A flat monthly withdrawal loses purchasing power every year. At 5% inflation, a sum fixed today buys around 40% less after twenty years — so a plan that looks comfortable on paper can leave someone materially worse off in practice while the nominal payment never changes.
Setting the annual increase to roughly expected inflation is what keeps the real income constant, and it is the assumption most sustainable-withdrawal research is built on. It also makes the plan considerably harder to sustain: an escalating withdrawal compounds against a balance that is simultaneously being depleted, which is precisely why sustainable rates cluster nearer 4% than the 8% or 9% a flat-withdrawal calculation might appear to permit.
What this assumes, and where it stops
Assumptions
- The withdrawal is taken at the start of each month and the remaining balance grows for the rest of that month.
- Returns are applied as a constant monthly rate. Real sequences vary, and for a portfolio being drawn on the order matters as much as the average.
- Figures are nominal unless an annual increase is entered to offset inflation.
- No tax, exit load or transaction cost is deducted from redemptions.
Limitations
- Sequence-of-returns risk is not modelled. A plan that survives at an average return can still fail if a severe downturn arrives in the first few years.
- Tax on redemptions is not deducted and varies substantially by jurisdiction, holding period and fund type.
- The plan assumes the withdrawal never changes except by the fixed annual escalation. Real drawdowns are usually adjusted in response to markets and to spending needs.
- This is a projection tool, not personalised retirement-income advice. Decisions about drawing on a pot you depend on warrant a qualified adviser.
Common questions
How much can I safely withdraw each month?
The widely cited starting point is around 4% of the balance per year — roughly one three-hundredth of the pot per month — rising with inflation, for a horizon of about thirty years. That figure comes from studies of historical US market data and is an anchor rather than a guarantee. Shorter horizons support more, longer ones and more conservative portfolios support less. This calculator shows your first-year rate so you can compare it against that benchmark directly.
What happens if the market falls early in the plan?
That is the worst case for any drawdown, and it is called sequence-of-returns risk. Withdrawing during a fall sells units at low prices and permanently removes them from the recovery, so an early bear market damages a plan far more than an identical one late on — even when the average return over the whole period is the same. Holding a cash buffer of one to three years of withdrawals, and trimming the amount in bad years, are the two most effective defences.
Is an SWP better than an annuity?
They solve different problems. An annuity transfers market and longevity risk to an insurer and pays a guaranteed amount for life, at the cost of giving up the capital and most flexibility. An SWP keeps the capital, the flexibility and the upside with you, along with the risk that the money runs out or that a bad market sequence damages the plan. Many people use both: an annuity or pension covering essential spending, and an SWP funding the discretionary part.
Should I increase my withdrawal each year?
If the income needs to hold its purchasing power, yes — a flat withdrawal buys steadily less as prices rise, and at 5% inflation it loses around 40% of its real value over twenty years. Set the annual increase near expected inflation. Be aware that escalating withdrawals make a plan considerably harder to sustain, which is exactly why sustainable-rate research lands nearer 4% than the higher figure a flat calculation might suggest.
Sources
- Retirement Income: Managing Withdrawals — US Securities and Exchange Commission (Investor.gov)
- Making Your Money Last in Retirement — US Consumer Financial Protection Bureau
Formula and content last reviewed on .
Results are estimates for information only, not professional advice.
Related calculators
Tools people commonly use alongside the swp calculator.