Monthly Income from One-time Investment: How your Rs 20,49,999 investment can generate Rs 3.58 lakh/month income for 3 decades

Monthly Payout From One-time Investment: Creating a corpus from a mutual fund lump sum investment is a popular way for retirement planning. From the same corpus, one may draw a monthly income not just for a few years but for decades. In the same way, you may draw an estimated monthly income of over Rs 3,57,000 for 30 years from a Rs 20,49,999 mutual fund lump sum investment. Know how this investment planning may work out.
Monthly Income from One-time Investment: How your Rs 20,49,999 investment can generate Rs 3.58 lakh/month income for 3 decades
A lump sum investment may deliver outstanding results if used for long-term investment planning. Photo: Pixabay/Representational

Monthly Payout from One-time Investment: Investing an amount one time, creating a corpus, and drawing an income for years or decades may give an investor mental peace, financial freedom, and a retirement solution. They may generate a substantial corpus from a mutual fund lump sum investment that they may use to draw a monthly income through a systematic withdrawal plan (SWP).

If you invest Rs 20,49,999 in a mutual fund scheme today, you may draw an estimated monthly income of over Rs 3,57,000 for 30 years.

Know how the combination of mutual fund lump sum and SWP may work for you.

Add Zee Business as a Preferred Source

Mutual fund investment for retirement planning

A lump sum investment may deliver outstanding results if used for long-term investment planning.

In the short term, market fluctuations (for equity funds) or increasing interest rates (for debt funds) may impact lump sum investment returns.

But in the long term, recovery, stability in interest rates, and compound growth may help create a large corpus from a small investment.

Let's see if you invest Rs 4,50,000 in a mutual fund scheme today, from which your annualised return is 12-14 per cent, here's the estimated corpus you may generate in 30 years.

At a 12 per cent annualised return, the estimated capital gains will be Rs 1,30,31,965, and the estimated corpus will be Rs 1,34,81,965.

At a 13 per cent annualised return, the estimated capital gains will be Rs 1,71,52,154, and the estimated corpus will be Rs 1,76,02,154.

At a 14 per cent annualised return, the estimated capital gains will be Rs 2,24,77,571, and the estimated corpus will be Rs 2,29,27,571.

End of yearCorpus at 12% returnCorpus at 13% returnCorpus at 14% return
1₹504,000₹50,850₹513,000
2₹564,480₹57,461₹584,820
3₹632,218₹64,930₹666,695
4₹708,084₹73,371₹760,032
5₹793,054₹82,910₹866,437
6₹888,220₹93,688₹987,738
7₹994,807₹105,867₹1,126,021
8₹1,114,183₹119,630₹1,283,664
9₹1,247,885₹135,182₹1,463,377
10₹1,397,632₹152,756₹1,668,250
11₹1,565,347₹172,614₹1,901,805
12₹1,753,189₹195,054₹2,168,057
13₹1,963,572₹220,410₹2,471,585
14₹2,199,201₹249,064₹2,817,607
15₹2,463,105₹281,442₹3,212,072
16₹2,758,677₹318,030₹3,661,762
17₹3,089,718₹359,374₹4,174,409
18₹3,460,485₹406,092₹4,758,826
19₹3,875,743₹458,884₹5,425,062
20₹4,340,832₹518,539₹6,184,570
21₹4,861,732₹585,949₹7,050,410
22₹5,445,140₹662,122₹8,037,468
23₹6,098,556₹748,198₹9,162,713
24₹6,830,383₹845,464₹10,445,493
25₹7,650,029₹955,374₹11,907,862
26₹8,568,032₹1,079,573₹13,574,963
27₹9,596,196₹1,219,918₹15,475,458
28₹10,747,740₹1,378,507₹17,642,022
29₹12,037,469₹1,557,713₹20,111,905
30₹13,481,965₹1,760,215₹22,927,571

You can see that in the long run, even 1 per cent extra return can change the investment scenario completely in the long term.

SWP investment for retirement

SWP is often used for retirement planning. In SWP, a retiree invests a lump sum amount in a hybrid or a debt mutual fund.

The investment return may be low, but the main focus is on stability of returns in the retirement phase.

Calculations for story

We will show how a Rs 20,49,999 lump sum investment may generate an estimated retirement corpus of Rs 6,14,17,810 in 30 years at a 12 per cent annualised return.

And how, after paying long-term capital gain tax (LTCG) on the same corpus, one may draw an estimated monthly income of over Rs 3,57,000 for 30 years.

Retirement corpus from Rs 20,49,999 lump sum investment

  • Investment- Rs 20,49,999
  • Annualised return- 12 per cent
  • Estimated capital gains- Rs 5,93,67,811
  • Estimated corpus- Rs 6,14,17,810
End of yearCorpus at 12% return
1₹2,295,999
2₹2,571,519
3₹2,880,101
4₹3,225,713
5₹3,612,799
6₹4,046,335
7₹4,531,895
8₹5,075,722
9₹5,684,809
10₹6,366,986
11₹7,131,024
12₹7,986,747
13₹8,945,157
14₹10,018,575
15₹11,220,804
16₹12,567,301
17₹14,075,377
18₹15,764,422
19₹17,656,153
20₹19,774,891
21₹22,147,878
22₹24,805,624
23₹27,782,298
24₹31,116,174
25₹34,850,115
26₹39,032,129
27₹43,715,984
28₹48,961,902
29₹54,837,331
30₹61,417,810

Income tax on Rs 6,14,17,810 corpus

LTCG will apply to this corpus, where the investor will get an exemption of Rs 1,25,000. After that exemption, the tax rate will be 12.5 per cent.

  • Estimated capital gains= Rs 5,93,67,811
  • Taxable gains after exemption= Rs 5,93,67,811- Rs 1,25,000= Rs 5,92,42,811
  • Total tax at 12.5% rate= Rs 74,05,351.375
  • Corpus post tax= Rs 6,14,17,810-Rs 74,05,351.375= Rs 5,40,12,458.625

SWP investment

Rs 5,40,12,458.625 will be our estimated amount for SWP investment.

We may pick a hybrid or a debt fund for SWP investment from where our estimated annualised return is 7 per cent.

  • SWP investment amount- Rs 5,40,12,458.625
  • Expected annualised return- 7 per cent
  • Estimated monthly income- Rs 3,57,250
  • Total estimated amount withdrawn for 30 years- Rs 12,86,10,000
  • Estimated balance amount- Rs 14,977
YearBalance at beginningInterest earnedWithdrawal (p.m)Balance at end
1₹ 5,40,12,458.63₹ 3,10,064.32₹ 3,57,250.00₹ 5,34,63,946.90
2₹ 5,29,26,379.96₹ 3,06,653.26₹ 3,57,250.00₹ 5,28,75,783.22
3₹ 5,22,99,355.52₹ 3,02,995.62₹ 3,57,250.00₹ 5,22,45,101.14
4₹ 5,16,27,003.43₹ 2,99,073.56₹ 3,57,250.00₹ 5,15,68,827.00
5₹ 5,09,06,046.96₹ 2,94,867.98₹ 3,57,250.00₹ 5,08,43,664.94
6₹ 5,01,32,972.49₹ 2,90,358.38₹ 3,57,250.00₹ 5,00,66,080.87
7₹ 4,93,04,012.39₹ 2,85,522.78₹ 3,57,250.00₹ 4,92,32,285.17
8₹ 4,84,15,126.71₹ 2,80,337.61₹ 3,57,250.00₹ 4,83,38,214.32
9₹ 4,74,61,983.41₹ 2,74,777.61₹ 3,57,250.00₹ 4,73,79,511.02
10₹ 4,64,39,937.30₹ 2,68,815.68₹ 3,57,250.00₹ 4,63,51,502.98
11₹ 4,53,44,007.40₹ 2,62,422.75₹ 3,57,250.00₹ 4,52,49,180.15
12₹ 4,41,68,852.63₹ 2,55,567.68₹ 3,57,250.00₹ 4,40,67,170.31
13₹ 4,29,08,745.83₹ 2,48,217.06₹ 3,57,250.00₹ 4,27,99,712.89
14₹ 4,15,57,545.81₹ 2,40,335.06₹ 3,57,250.00₹ 4,14,40,630.87
15₹ 4,01,08,667.43₹ 2,31,883.27₹ 3,57,250.00₹ 3,99,83,300.70
16₹ 3,85,55,049.52₹ 2,22,820.50₹ 3,57,250.00₹ 3,84,20,620.02
17₹ 3,68,89,120.44₹ 2,13,102.58₹ 3,57,250.00₹ 3,67,44,973.02
18₹ 3,51,02,761.21₹ 2,02,682.15₹ 3,57,250.00₹ 3,49,48,193.36
19₹ 3,31,87,265.94₹ 1,91,508.43₹ 3,57,250.00₹ 3,30,21,524.36
20₹ 3,11,33,299.35₹ 1,79,526.95₹ 3,57,250.00₹ 3,09,55,576.30
21₹ 2,89,30,851.35₹ 1,66,679.34₹ 3,57,250.00₹ 2,87,40,280.69
22₹ 2,65,69,188.20₹ 1,52,902.97₹ 3,57,250.00₹ 2,63,64,841.18
23₹ 2,40,36,800.24₹ 1,38,130.71₹ 3,57,250.00₹ 2,38,17,680.95
24₹ 2,13,21,345.75₹ 1,22,290.56₹ 3,57,250.00₹ 2,10,86,386.31
25₹ 1,84,09,590.83₹ 1,05,305.32₹ 3,57,250.00₹ 1,81,57,646.15
26₹ 1,52,87,344.92₹ 87,092.22₹ 3,57,250.00₹ 1,50,17,187.14
27₹ 1,19,39,391.59₹ 67,562.49₹ 3,57,250.00₹ 1,16,49,704.08
28₹ 83,49,414.45₹ 46,620.96₹ 3,57,250.00₹ 80,38,785.41
29₹ 44,99,917.57₹ 1,71,061.89₹ 3,57,250.00₹ 41,66,833.13
30₹ 3,72,140.24₹ 1,57,602.34₹ 3,57,250.00₹ 14,977.10

(Disclaimer: These are projections and not investment advice. Do your own due diligence or consult an expert for financial planning.)