• 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 Return (%) as on
ICICI Prudential Value Discovery Fund - Growth 22-04-2022 to 22-04-2025 36 39,720 324,126 31.43

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
22-04-2020 117.01 854.6278 854.6278 100,000 100,000 0.00 0 100,000
22-04-2022 259.58 3.8524 850.7754 -1,000 99,000 549.23 730 220,844
23-05-2022 244.48 4.0903 846.6851 -1,000 98,000 521.39 761 206,998
22-06-2022 229.67 4.3541 842.331 -1,000 97,000 490.53 791 193,458
22-07-2022 249.30 4.0112 838.3198 -1,000 96,000 530.65 821 208,993
22-08-2022 258.47 3.8689 834.4509 -1,000 95,000 547.30 852 215,681
22-09-2022 261.84 3.8191 830.6318 -1,000 94,000 553.12 883 217,493
25-10-2022 267.30 3.7411 826.8907 -1,000 93,000 562.25 916 221,028
22-11-2022 274.68 3.6406 823.2501 -1,000 92,000 574.01 944 226,130
22-12-2022 276.98 3.6104 819.6397 -1,000 91,000 577.55 974 227,024
23-01-2023 281.69 3.55 816.0897 -1,000 90,000 584.61 1,006 229,884
22-02-2023 276.49 3.6168 812.4729 -1,000 89,000 576.80 1,036 224,641
22-03-2023 272.30 3.6724 808.8005 -1,000 88,000 570.29 1,064 220,236
24-04-2023 278.30 3.9526 804.8479 -1,100 86,900 637.51 1,097 223,989
22-05-2023 286.08 3.8451 801.0028 -1,100 85,800 650.09 1,125 229,151
22-06-2023 295.38 3.724 797.2788 -1,100 84,700 664.25 1,156 235,500
24-07-2023 312.18 3.5236 793.7552 -1,100 83,600 687.70 1,188 247,795
22-08-2023 318.18 3.4572 790.2981 -1,100 82,500 695.48 1,217 251,457
22-09-2023 327.01 3.3638 786.9342 -1,100 81,400 706.40 1,248 257,335
23-10-2023 322.61 3.4097 783.5246 -1,100 80,300 701.03 1,279 252,773
22-11-2023 336.28 3.2711 780.2535 -1,100 79,200 717.25 1,309 262,384
22-12-2023 359.15 3.0628 777.1907 -1,100 78,100 741.62 1,339 279,128
23-01-2024 369.89 2.9739 774.2168 -1,100 77,000 752.03 1,371 286,375
22-02-2024 393.06 2.7986 771.4183 -1,100 75,900 772.54 1,401 303,214
22-03-2024 391.29 2.8112 768.6071 -1,100 74,800 771.06 1,430 300,748
22-04-2024 397.64 3.043 765.5641 -1,210 73,590 853.94 1,461 304,419
22-05-2024 406.16 2.9791 762.585 -1,210 72,380 861.41 1,491 309,732
24-06-2024 419.76 2.8826 759.7024 -1,210 71,170 872.71 1,524 318,893
22-07-2024 444.39 2.7228 756.9796 -1,210 69,960 891.40 1,552 336,394
22-08-2024 456.80 2.6489 754.3307 -1,210 68,750 900.06 1,583 344,578
23-09-2024 475.28 2.5459 751.7848 -1,210 67,540 912.11 1,615 357,308
22-10-2024 455.21 2.6581 749.1267 -1,210 66,330 898.97 1,644 341,010
22-11-2024 442.01 2.7375 746.3892 -1,210 65,120 889.69 1,675 329,912
23-12-2024 439.06 2.7559 743.6333 -1,210 63,910 887.53 1,706 326,500
22-01-2025 431.49 2.8042 740.8291 -1,210 62,700 881.88 1,736 319,660
24-02-2025 421.39 2.8714 737.9576 -1,210 61,490 874.01 1,769 310,968
24-03-2025 440.86 2.7446 735.213 -1,210 60,280 888.85 1,797 324,126