Retirement income planner
Assumptions
Each year the corpus earns the blended return of the equity and debt shares, then the year's spending less guaranteed income is withdrawn at year-end with the assumed tax on the withdrawal. Inflation-indexed spending rises with inflation from the first year; constant spending does not; the fixed-share strategy withdraws a percentage of the opening corpus; guardrails index spending but cut it 10% when the withdrawal rate exceeds the upper trigger and raise it 10% when it falls below the lower one (Guyton–Klinger capital-preservation and prosperity rules, parameters visible). The sustainable figure is the first-year spending that leaves the corpus at zero at the planning age under the chosen rules, solved by bisection. Deterministic: no market sequence, probability or guarantee is implied.
Rules: Indian withdrawal-rate research, 2026 review, reviewed 2026-09-11.
freefincal · safe withdrawal rate for Indian retirements
Estimates are not personalised financial advice. Review assumptions before use.
Maximum sustainable first-year spending
Based on your inputs. Not guaranteed. Exact amount: ₹12,94,845.
Your corpus, year by year
The chart follows the entered spending; the headline is the spending the corpus could sustain instead.- Age 60 · retirement₹3 croreSpending ₹12,00,000 in year one
- Age 90 · planning age₹2.61 croreRemaining corpus
The chart follows the entered spending; the headline is the spending the corpus could sustain instead.
View detailed breakdown
Compare money taken out with growth earned during each year. The balance chart shows whether the corpus is being depleted.
What do guardrails do?
They index spending to inflation but cut it 10% when withdrawals exceed the upper trigger and raise it 10% below the lower one, so the corpus is defended in bad years and spending recovers in good ones.
Detailed results
| Result | Value |
|---|---|
| Maximum sustainable first-year spending | ₹12.95 lakh |
| Withdrawal rate in the first year (entered spending) | 4 % |
| Corpus at the planning age with the entered spending | ₹2.61 crore |
| Years the entered spending lasts | 30 years (to the planning age) |
| Total withdrawn, nominal | ₹10.06 crore |
| Total withdrawn in today's money | ₹3.6 crore |
| Tax paid on withdrawals | ₹1.01 crore |
| Guaranteed income share of first-year spending | 0 % |
| First guardrail action at age | 0 none |
| Blended annual return | 8.6 % |
| Indian research withdrawal-rate reference | 3 % |
The entered spending lasts to the planning age with ₹2,61,10,392 remaining. Deterministic path at the blended return; no market sequence is modelled.
Schedule
| Age | Opening balance | Withdrawn | Growth | Closing balance |
|---|---|---|---|---|
| 61 | ₹3 crore | ₹13.99 lakh | ₹25.8 lakh | ₹3.12 crore |
| 62 | ₹3.12 crore | ₹14.83 lakh | ₹26.82 lakh | ₹3.24 crore |
| 63 | ₹3.24 crore | ₹15.72 lakh | ₹27.85 lakh | ₹3.36 crore |
| 64 | ₹3.36 crore | ₹16.66 lakh | ₹28.89 lakh | ₹3.48 crore |
| 65 | ₹3.48 crore | ₹17.66 lakh | ₹29.94 lakh | ₹3.6 crore |
| 66 | ₹3.6 crore | ₹18.72 lakh | ₹31 lakh | ₹3.73 crore |
| 67 | ₹3.73 crore | ₹19.85 lakh | ₹32.05 lakh | ₹3.85 crore |
| 68 | ₹3.85 crore | ₹21.04 lakh | ₹33.1 lakh | ₹3.97 crore |
| 69 | ₹3.97 crore | ₹22.3 lakh | ₹34.14 lakh | ₹4.09 crore |
| 70 | ₹4.09 crore | ₹23.64 lakh | ₹35.16 lakh | ₹4.2 crore |
| 71 | ₹4.2 crore | ₹25.06 lakh | ₹36.15 lakh | ₹4.31 crore |
| 72 | ₹4.31 crore | ₹26.56 lakh | ₹37.1 lakh | ₹4.42 crore |
| 73 | ₹4.42 crore | ₹28.15 lakh | ₹38.01 lakh | ₹4.52 crore |
| 74 | ₹4.52 crore | ₹29.84 lakh | ₹38.85 lakh | ₹4.61 crore |
| 75 | ₹4.61 crore | ₹31.63 lakh | ₹39.63 lakh | ₹4.69 crore |
| 76 | ₹4.69 crore | ₹33.53 lakh | ₹40.32 lakh | ₹4.76 crore |
| 77 | ₹4.76 crore | ₹35.54 lakh | ₹40.9 lakh | ₹4.81 crore |
| 78 | ₹4.81 crore | ₹37.68 lakh | ₹41.36 lakh | ₹4.85 crore |
| 79 | ₹4.85 crore | ₹39.94 lakh | ₹41.68 lakh | ₹4.86 crore |
| 80 | ₹4.86 crore | ₹42.33 lakh | ₹41.83 lakh | ₹4.86 crore |
| 81 | ₹4.86 crore | ₹44.87 lakh | ₹41.78 lakh | ₹4.83 crore |
| 82 | ₹4.83 crore | ₹47.57 lakh | ₹41.52 lakh | ₹4.77 crore |
| 83 | ₹4.77 crore | ₹50.42 lakh | ₹41 lakh | ₹4.67 crore |
| 84 | ₹4.67 crore | ₹53.45 lakh | ₹40.19 lakh | ₹4.54 crore |
| 85 | ₹4.54 crore | ₹56.65 lakh | ₹39.05 lakh | ₹4.36 crore |
| 86 | ₹4.36 crore | ₹60.05 lakh | ₹37.53 lakh | ₹4.14 crore |
| 87 | ₹4.14 crore | ₹63.65 lakh | ₹35.59 lakh | ₹3.86 crore |
| 88 | ₹3.86 crore | ₹67.47 lakh | ₹33.18 lakh | ₹3.52 crore |
| 89 | ₹3.52 crore | ₹71.52 lakh | ₹30.23 lakh | ₹3.1 crore |
| 90 | ₹3.1 crore | ₹75.81 lakh | ₹26.68 lakh | ₹2.61 crore |