• 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 03-03-2025 Return (%) as on 03-03-2025
ICICI Prudential Value Discovery Fund - Growth 02-04-2022 to 02-04-2025 36 39,720 352,711 33.5

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
03-04-2020 102.46 975.9906 975.9906 100,000 100,000 0.00 0 100,000
04-04-2022 260.50 3.8388 972.1519 -1,000 99,000 606.68 731 253,246
02-05-2022 252.87 3.9546 968.1973 -1,000 98,000 594.81 759 244,828
02-06-2022 249.33 4.0107 964.1865 -1,000 97,000 589.06 790 240,401
04-07-2022 237.50 4.2105 959.976 -1,000 96,000 568.59 822 227,994
02-08-2022 257.25 3.8873 956.0887 -1,000 95,000 601.71 851 245,954
02-09-2022 259.63 3.8516 952.2371 -1,000 94,000 605.36 882 247,229
03-10-2022 256.47 3.8991 948.338 -1,000 93,000 600.50 913 243,220
02-11-2022 273.97 3.65 944.688 -1,000 92,000 626.02 943 258,816
02-12-2022 283.26 3.5303 941.1576 -1,000 91,000 638.28 973 266,592
02-01-2023 279.96 3.5719 937.5857 -1,000 90,000 634.02 1,004 262,486
02-02-2023 276.78 3.613 933.9727 -1,000 89,000 629.81 1,035 258,505
02-03-2023 274.78 3.6393 930.3334 -1,000 88,000 627.12 1,063 255,637
03-04-2023 275.32 3.9954 926.3381 -1,100 86,900 690.64 1,095 255,039
02-05-2023 283.83 3.8756 922.4625 -1,100 85,800 702.91 1,124 261,823
02-06-2023 289.59 3.7985 918.6641 -1,100 84,700 710.81 1,155 266,036
03-07-2023 302.83 3.6324 915.0317 -1,100 83,600 727.82 1,186 277,099
02-08-2023 316.42 3.4764 911.5553 -1,100 82,500 743.81 1,216 288,434
04-09-2023 323.75 3.3977 908.1576 -1,100 81,400 751.87 1,249 294,016
03-10-2023 326.14 3.3728 904.7848 -1,100 80,300 754.42 1,278 295,087
02-11-2023 322.56 3.4102 901.3746 -1,100 79,200 750.59 1,308 290,747
04-12-2023 350.76 3.136 898.2385 -1,100 78,100 778.68 1,340 315,066
02-01-2024 366.41 3.0021 895.2364 -1,100 77,000 792.40 1,369 328,024
02-02-2024 382.88 2.873 892.3635 -1,100 75,900 805.64 1,400 341,668
04-03-2024 396.37 2.7752 889.5883 -1,100 74,800 815.65 1,431 352,606
02-04-2024 397.10 3.0471 886.5412 -1,210 73,590 897.80 1,460 352,046
02-05-2024 403.91 2.9957 883.5455 -1,210 72,380 903.06 1,490 356,873
03-06-2024 412.30 2.9348 880.6107 -1,210 71,170 909.30 1,522 363,076
02-07-2024 429.34 2.8183 877.7924 -1,210 69,960 921.24 1,551 376,871
02-08-2024 454.32 2.6633 875.1291 -1,210 68,750 937.12 1,582 397,589
02-09-2024 467.34 2.5891 872.54 -1,210 67,540 944.72 1,613 407,773
03-10-2024 465.04 2.6019 869.9381 -1,210 66,330 943.41 1,644 404,556
04-11-2024 447.07 2.7065 867.2316 -1,210 65,120 932.69 1,676 387,713
02-12-2024 448.79 2.6961 864.5354 -1,210 63,910 933.75 1,704 387,995
02-01-2025 446.49 2.71 861.8254 -1,210 62,700 932.33 1,735 384,796
03-02-2025 433.15 2.7935 859.0319 -1,210 61,490 923.78 1,767 372,090
03-03-2025 412.00 2.9369 856.095 -1,210 60,280 909.09 1,795 352,711