Senior Income Planner · Free · Full assumption trace

Design your income for the next 30 years.
Every rupee. Every assumption. Traceable.

You built the corpus. Now it needs to work — generating regular income that keeps pace with inflation, lasts as long as you need it, and does not hand an unnecessary share to the tax department.

Every number in this planner is traceable to a specific assumption. Click any value to see exactly which inputs and tax laws produced it. Nothing is a black box.
Your situation
Enter your details. The planner designs a bucket structure and monthly income waterfall specific to your numbers.
Monthly income (net)
after tax
Target with surplus
income goal
Plan sustainability
base scenario
Tax efficiency
vs all-FD baseline
Step 1 — Structure
The three-bucket approach — why it works

The biggest risk in retirement income is sequence-of-returns risk — being forced to sell growth assets during a market downturn to pay your monthly bills. The three-bucket structure eliminates this risk entirely. Bucket 1 (liquid) covers your expenses for 18 months without touching Bucket 3 (growth). When markets fall, you draw from Bucket 1 and let Bucket 3 recover. When markets rise, Bucket 3 refills Bucket 1.

Your three-bucket allocation
Based on your corpus of and monthly income need of , here is how the money is structured.
Step 2 — Monthly income
Where every rupee of income comes from

The income is structured to be as tax-efficient as possible. The SWP from a Balanced Advantage Fund is taxed very lightly — only the gains portion of each withdrawal (approximately 35%) attracts tax, at 12.5% LTCG rate. The rest is your own capital being returned to you — zero tax. Senior citizens also get ₹50,000 of interest income exempt under Section 80TTB and a higher basic exemption of ₹3L (₹5L for age 80+).

Monthly income waterfall
Where each rupee of monthly income comes from, what tax applies, and what you receive net. All computations use FY2024-25 senior citizen tax rates.
SourceMonthly grossTaxNet to youTax basis
Step 3 — Projection
What happens to your money over time

Three scenarios are shown because the future is uncertain. In the Base scenario (10% returns, 6% inflation — the most likely outcome based on historical Indian equity markets), your corpus should sustain your income comfortably. In the Bear scenario (6% returns, 7% inflation — a prolonged difficult period), the corpus depletes earlier — this is why the liquid buffer and SCSS structure matters. In the Bull scenario, the corpus compounds significantly and leaves a legacy. Your income grows with inflation in all three scenarios.

20-year projection — three scenarios
How your corpus and income evolve. Income grows with inflation in all scenarios. Green = healthy corpus. Amber = caution. Red = corpus depleted.
Scenario Bear — 6% growth, 7% inflation Base — 10% growth, 6% inflation Bull — 13% growth, 5% inflation
Corpus trajectory
■ Bear ■ Base ■ Bull
Step 4 — Transparency
Every assumption, fully traceable

Every number in this plan is derived from explicit assumptions about returns, inflation, and tax law. If any assumption turns out to be wrong — for example, if inflation runs higher than 6% — you can change the input and re-run. There are no hidden computations. This section lists every parameter used, so you or your adviser can verify the logic and adjust if needed.

Full assumption & calculation trace
Every number used. Print or save for your records. Change any input and re-run to update the plan.
This plan needs validation against your actual documents

Tax rates, SCSS eligibility, fund selection, and the SWP amount need to be calibrated to your exact holdings. A 30-minute call maps your specific situation.

Talk to an adviser

SEBI-registered · Fee-only · No commissions

Leave your details. Sutanu will reach out within 24 hours.