• 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 06-03-2025 Return (%) as on 06-03-2025
ICICI Prudential Value Discovery Fund - Growth 06-04-2022 to 06-04-2025 36 39,720 330,781 31.97

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
07-04-2020 110.50 904.9774 904.9774 100,000 100,000 0.00 0 100,000
06-04-2022 262.36 3.8116 901.1658 -1,000 99,000 578.82 729 236,430
06-05-2022 248.32 4.0271 897.1388 -1,000 98,000 555.01 759 222,778
06-06-2022 247.44 4.0414 893.0974 -1,000 97,000 553.43 790 220,988
06-07-2022 238.18 4.1985 888.8989 -1,000 96,000 536.07 820 211,718
08-08-2022 258.93 3.862 885.0368 -1,000 95,000 573.24 853 229,163
06-09-2022 262.41 3.8108 881.226 -1,000 94,000 578.90 882 231,243
06-10-2022 262.25 3.8132 877.4128 -1,000 93,000 578.65 912 230,102
07-11-2022 274.67 3.6407 873.7721 -1,000 92,000 597.70 944 239,999
06-12-2022 282.63 3.5382 870.2339 -1,000 91,000 609.03 973 245,954
06-01-2023 277.69 3.6011 866.6328 -1,000 90,000 602.07 1,004 240,655
06-02-2023 278.31 3.5931 863.0397 -1,000 89,000 602.96 1,035 240,193
06-03-2023 279.33 3.58 859.4597 -1,000 88,000 604.41 1,063 240,073
06-04-2023 276.59 3.977 855.4827 -1,100 86,900 660.54 1,094 236,618
08-05-2023 285.73 3.8498 851.6329 -1,100 85,800 674.60 1,126 243,337
06-06-2023 291.02 3.7798 847.8531 -1,100 84,700 682.33 1,155 246,742
06-07-2023 305.22 3.604 844.2491 -1,100 83,600 701.76 1,185 257,682
07-08-2023 318.58 3.4528 840.7963 -1,100 82,500 718.46 1,217 267,861
06-09-2023 324.91 3.3856 837.4107 -1,100 81,400 725.90 1,247 272,083
06-10-2023 325.96 3.3746 834.0361 -1,100 80,300 727.10 1,277 271,862
06-11-2023 327.48 3.359 830.6771 -1,100 79,200 728.83 1,308 272,030
06-12-2023 352.70 3.1188 827.5583 -1,100 78,100 755.37 1,338 291,880
08-01-2024 367.40 2.994 824.5643 -1,100 77,000 769.16 1,371 302,945
06-02-2024 386.33 2.8473 821.717 -1,100 75,900 785.37 1,400 317,454
06-03-2024 397.89 2.7646 818.9524 -1,100 74,800 794.51 1,429 325,853
08-04-2024 400.76 3.0193 815.9331 -1,210 73,590 876.37 1,462 326,993
06-05-2024 401.14 3.0164 812.9167 -1,210 72,380 876.69 1,490 326,093
06-06-2024 408.00 2.9657 809.951 -1,210 71,170 882.29 1,521 330,460
08-07-2024 436.29 2.7734 807.1777 -1,210 69,960 903.54 1,553 352,164
06-08-2024 442.52 2.7343 804.4433 -1,210 68,750 907.86 1,582 355,982
06-09-2024 462.98 2.6135 801.8298 -1,210 67,540 921.21 1,613 371,231
07-10-2024 458.34 2.64 799.1898 -1,210 66,330 918.28 1,644 366,301
06-11-2024 454.15 2.6643 796.5255 -1,210 65,120 915.59 1,674 361,742
06-12-2024 454.89 2.66 793.8655 -1,210 63,910 916.07 1,704 361,122
06-01-2025 439.11 2.7556 791.11 -1,210 62,700 905.51 1,735 347,384
06-02-2025 438.69 2.7582 788.3518 -1,210 61,490 905.22 1,766 345,842
06-03-2025 421.12 2.8733 785.4785 -1,210 60,280 892.50 1,794 330,781