Get clarity on how much you can withdraw regularly without exhausting your investment too soon.
Total Investment
₹1,00,00,000
Approx Return
₹47,58,790
Total Withdrawal
₹6,00,000
Remaining Corpus
₹1,41,58,790
| Month | Start Balance (₹) | Withdrawal (₹) | Interest Earned (₹) | End Balance (₹) |
|---|---|---|---|---|
| 1 | ₹1,00,00,000 | ₹10,000 | ₹66,600 | ₹1,00,56,600 |
| 2 | ₹1,00,56,600 | ₹10,000 | ₹66,977 | ₹1,01,13,577 |
| 3 | ₹1,01,13,577 | ₹10,000 | ₹67,357 | ₹1,01,70,935 |
| 4 | ₹1,01,70,935 | ₹10,000 | ₹67,740 | ₹1,02,28,674 |
| 5 | ₹1,02,28,674 | ₹10,000 | ₹68,124 | ₹1,02,86,799 |
| 6 | ₹1,02,86,799 | ₹10,000 | ₹68,512 | ₹1,03,45,311 |
| 7 | ₹1,03,45,311 | ₹10,000 | ₹68,902 | ₹1,04,04,213 |
| 8 | ₹1,04,04,213 | ₹10,000 | ₹69,295 | ₹1,04,63,507 |
| 9 | ₹1,04,63,507 | ₹10,000 | ₹69,690 | ₹1,05,23,197 |
| 10 | ₹1,05,23,197 | ₹10,000 | ₹70,088 | ₹1,05,83,285 |
| 11 | ₹1,05,83,285 | ₹10,000 | ₹70,489 | ₹1,06,43,774 |
| 12 | ₹1,06,43,774 | ₹10,000 | ₹70,892 | ₹1,07,04,666 |
| 13 | ₹1,07,04,666 | ₹10,000 | ₹71,298 | ₹1,07,65,964 |
| 14 | ₹1,07,65,964 | ₹10,000 | ₹71,706 | ₹1,08,27,670 |
| 15 | ₹1,08,27,670 | ₹10,000 | ₹72,118 | ₹1,08,89,788 |
| 16 | ₹1,08,89,788 | ₹10,000 | ₹72,532 | ₹1,09,52,320 |
| 17 | ₹1,09,52,320 | ₹10,000 | ₹72,949 | ₹1,10,15,269 |
| 18 | ₹1,10,15,269 | ₹10,000 | ₹73,368 | ₹1,10,78,637 |
| 19 | ₹1,10,78,637 | ₹10,000 | ₹73,791 | ₹1,11,42,428 |
| 20 | ₹1,11,42,428 | ₹10,000 | ₹74,216 | ₹1,12,06,644 |
| 21 | ₹1,12,06,644 | ₹10,000 | ₹74,644 | ₹1,12,71,288 |
| 22 | ₹1,12,71,288 | ₹10,000 | ₹75,075 | ₹1,13,36,364 |
| 23 | ₹1,13,36,364 | ₹10,000 | ₹75,509 | ₹1,14,01,873 |
| 24 | ₹1,14,01,873 | ₹10,000 | ₹75,946 | ₹1,14,67,819 |
| 25 | ₹1,14,67,819 | ₹10,000 | ₹76,385 | ₹1,15,34,204 |
| 26 | ₹1,15,34,204 | ₹10,000 | ₹76,828 | ₹1,16,01,032 |
| 27 | ₹1,16,01,032 | ₹10,000 | ₹77,274 | ₹1,16,68,306 |
| 28 | ₹1,16,68,306 | ₹10,000 | ₹77,722 | ₹1,17,36,028 |
| 29 | ₹1,17,36,028 | ₹10,000 | ₹78,174 | ₹1,18,04,201 |
| 30 | ₹1,18,04,201 | ₹10,000 | ₹78,628 | ₹1,18,72,829 |
| 31 | ₹1,18,72,829 | ₹10,000 | ₹79,086 | ₹1,19,41,915 |
| 32 | ₹1,19,41,915 | ₹10,000 | ₹79,546 | ₹1,20,11,461 |
| 33 | ₹1,20,11,461 | ₹10,000 | ₹80,010 | ₹1,20,81,470 |
| 34 | ₹1,20,81,470 | ₹10,000 | ₹80,476 | ₹1,21,51,947 |
| 35 | ₹1,21,51,947 | ₹10,000 | ₹80,946 | ₹1,22,22,893 |
| 36 | ₹1,22,22,893 | ₹10,000 | ₹81,419 | ₹1,22,94,313 |
| 37 | ₹1,22,94,313 | ₹10,000 | ₹81,895 | ₹1,23,66,208 |
| 38 | ₹1,23,66,208 | ₹10,000 | ₹82,375 | ₹1,24,38,583 |
| 39 | ₹1,24,38,583 | ₹10,000 | ₹82,857 | ₹1,25,11,440 |
| 40 | ₹1,25,11,440 | ₹10,000 | ₹83,343 | ₹1,25,84,783 |
| 41 | ₹1,25,84,783 | ₹10,000 | ₹83,832 | ₹1,26,58,615 |
| 42 | ₹1,26,58,615 | ₹10,000 | ₹84,324 | ₹1,27,32,939 |
| 43 | ₹1,27,32,939 | ₹10,000 | ₹84,820 | ₹1,28,07,758 |
| 44 | ₹1,28,07,758 | ₹10,000 | ₹85,318 | ₹1,28,83,077 |
| 45 | ₹1,28,83,077 | ₹10,000 | ₹85,821 | ₹1,29,58,897 |
| 46 | ₹1,29,58,897 | ₹10,000 | ₹86,326 | ₹1,30,35,223 |
| 47 | ₹1,30,35,223 | ₹10,000 | ₹86,835 | ₹1,31,12,058 |
| 48 | ₹1,31,12,058 | ₹10,000 | ₹87,347 | ₹1,31,89,405 |
| 49 | ₹1,31,89,405 | ₹10,000 | ₹87,863 | ₹1,32,67,268 |
| 50 | ₹1,32,67,268 | ₹10,000 | ₹88,382 | ₹1,33,45,650 |
| 51 | ₹1,33,45,650 | ₹10,000 | ₹88,904 | ₹1,34,24,554 |
| 52 | ₹1,34,24,554 | ₹10,000 | ₹89,430 | ₹1,35,03,984 |
| 53 | ₹1,35,03,984 | ₹10,000 | ₹89,960 | ₹1,35,83,944 |
| 54 | ₹1,35,83,944 | ₹10,000 | ₹90,493 | ₹1,36,64,437 |
| 55 | ₹1,36,64,437 | ₹10,000 | ₹91,030 | ₹1,37,45,467 |
| 56 | ₹1,37,45,467 | ₹10,000 | ₹91,570 | ₹1,38,27,037 |
| 57 | ₹1,38,27,037 | ₹10,000 | ₹92,114 | ₹1,39,09,150 |
| 58 | ₹1,39,09,150 | ₹10,000 | ₹92,661 | ₹1,39,91,811 |
| 59 | ₹1,39,91,811 | ₹10,000 | ₹93,212 | ₹1,40,75,023 |
| 60 | ₹1,40,75,023 | ₹10,000 | ₹93,767 | ₹1,41,58,790 |