Estimate how your withdrawals impact your corpus over time, based on expected returns. Uses a conservative order: withdraw first, then earn return on remaining corpus.
Each row shows the corpus at the start and end of the year, what was withdrawn that year, growth earned, and the monthly withdrawal amount applicable for that year after inflation adjustment.
| Year | Opening Balance | Withdrawn | Growth | Closing Balance | Monthly Withdrawal (that year) |
|---|