Skip to content
Artha
Sign inJoin Artha
How it worksPersonal planningCalculatorsLearnAbout ArthaSign inJoin Artha

Retirement income planner

₹

₹3 crore

1 ₹Step: 10,000 ₹10,00,00,000 ₹
years
40 yearsStep: 1 years90 years
years
41 yearsStep: 1 years110 years
₹

₹12 lakh

1 ₹Step: 10,000 ₹48,00,000 ₹
%
0 %Step: 0.5 %30 %
%
0 %Step: 0.5 %100 %
%
0 %Step: 0.5 %30 %
%
0 %Step: 0.5 %30 %
Withdrawal strategy*
%
0 %Step: 0.5 %20 %
%
0 %Step: 0.5 %30 %
%
0 %Step: 0.5 %30 %
₹
0 ₹Step: 500 ₹10,000 ₹
Guaranteed income rises with inflation*
%
0 %Step: 0.5 %60 %
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the corpus earns the blended return of the equity and debt shares, then the year's spending less guaranteed income is withdrawn at year-end with the assumed tax on the withdrawal.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

₹12.95 lakh

Based on your inputs. Not guaranteed. Exact amount: ₹12,94,845.

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 lasts30 years (to the planning age)

Your corpus, year by year

The chart follows the entered spending; the headline is the spending the corpus could sustain instead.
  1. Age 60 · retirement₹3 croreSpending ₹12,00,000 in year one
  2. 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
Annual withdrawals and growth

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

ResultValue
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 lasts30 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 spending0 %
First guardrail action at age0 none
Blended annual return8.6 %
Indian research withdrawal-rate reference3 %

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

AgeOpening balanceWithdrawnGrowthClosing 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
Keep or share this scenario
Artha
Help & contactPrivacyTermsDisclosures