• mf@tradejini.com
  • +91-80-40204020

SWP with Annual Increase

Systematic Withdrawal Plan Calculator

Scheme Withdrawal Period No of Monthly Installments Total Withdrawal Amount Current Value as on 04-04-2025 Return (%) as on 04-04-2025
ICICI Prudential Value Discovery Fund - Growth 04-05-2022 to 04-05-2025 36 39,720 308,617 30.29

ICICI Prudential Value Discovery Fund - Growth

Nav Date Nav Units Cumulative Units Cash Flow Net Amount Capital Gain/Loss No. of Days
(Invested)
Current Value
04-05-2020 118.67 842.673 842.673 100,000 100,000 0.00 0 100,000
04-05-2022 249.99 4.0002 838.6728 -1,000 99,000 525.30 730 209,660
06-06-2022 247.44 4.0414 834.6314 -1,000 98,000 520.41 763 206,521
04-07-2022 237.50 4.2105 830.4209 -1,000 97,000 500.34 791 197,225
04-08-2022 256.95 3.8918 826.5291 -1,000 96,000 538.16 822 212,377
05-09-2022 261.71 3.821 822.7081 -1,000 95,000 546.56 854 215,311
04-10-2022 260.82 3.8341 818.874 -1,000 94,000 545.01 883 213,579
04-11-2022 272.63 3.668 815.206 -1,000 93,000 564.72 914 222,250
05-12-2022 284.25 3.518 811.688 -1,000 92,000 582.52 945 230,722
04-01-2023 278.35 3.5926 808.0954 -1,000 91,000 573.67 975 224,933
06-02-2023 278.31 3.5931 804.5023 -1,000 90,000 573.60 1,008 223,901
06-03-2023 279.33 3.58 800.9223 -1,000 89,000 575.16 1,036 223,722
05-04-2023 275.96 3.6237 797.2986 -1,000 88,000 569.97 1,066 220,023
04-05-2023 284.41 3.8677 793.4309 -1,100 86,900 641.03 1,095 225,660
05-06-2023 291.10 3.7788 789.6521 -1,100 85,800 651.57 1,127 229,868
04-07-2023 302.93 3.6312 786.0209 -1,100 84,700 669.09 1,156 238,109
04-08-2023 316.94 3.4707 782.5503 -1,100 83,600 688.13 1,187 248,021
04-09-2023 323.75 3.3977 779.1526 -1,100 82,500 696.80 1,218 252,251
04-10-2023 323.78 3.3974 775.7552 -1,100 81,400 696.83 1,248 251,174
06-11-2023 327.48 3.359 772.3962 -1,100 80,300 701.39 1,281 252,944
04-12-2023 350.76 3.136 769.2602 -1,100 79,200 727.85 1,309 269,826
04-01-2024 368.53 2.9848 766.2753 -1,100 78,100 745.79 1,340 282,395
05-02-2024 382.25 2.8777 763.3976 -1,100 77,000 758.50 1,372 291,809
04-03-2024 396.37 2.7752 760.6225 -1,100 75,900 770.67 1,400 301,488
04-04-2024 398.22 2.7623 757.8602 -1,100 74,800 772.20 1,431 301,795
06-05-2024 401.14 3.0164 754.8438 -1,210 73,590 852.04 1,463 302,798
04-06-2024 392.37 3.0838 751.7599 -1,210 72,380 844.04 1,492 294,968
04-07-2024 433.73 2.7898 748.9702 -1,210 71,170 878.94 1,522 324,851
05-08-2024 444.39 2.7228 746.2473 -1,210 69,960 886.88 1,554 331,625
04-09-2024 467.49 2.5883 743.6591 -1,210 68,750 902.85 1,584 347,653
04-10-2024 462.68 2.6152 741.0439 -1,210 67,540 899.65 1,614 342,866
04-11-2024 447.07 2.7065 738.3373 -1,210 66,330 888.82 1,645 330,088
04-12-2024 452.09 2.6765 735.6609 -1,210 65,120 892.38 1,675 332,585
06-01-2025 439.11 2.7556 732.9053 -1,210 63,910 883.00 1,708 321,826
04-02-2025 439.49 2.7532 730.1521 -1,210 62,700 883.28 1,737 320,895
04-03-2025 411.07 2.9435 727.2086 -1,210 61,490 860.69 1,765 298,934
04-04-2025 426.05 2.84 724.3685 -1,210 60,280 872.97 1,796 308,617