RETIREMENT
PRO
Profile Completion100%
Editing: Scenario A
Changes apply to A only.
Profile & Savings
01 / FOUNDATION
Years
INR
INR
10%
Readiness Score (A)
100/100
On Track
Required Corpus
₹10.2Cr
Projected Corpus
₹15.1Cr
Wealth Projection
ACCUMULATION & DEPLETION
Cashflow Analysis
INFLOW VS OUTFLOW
- Inflow (SIP)
- Growth
- Expenses
- Goals
Asset Allocation
STRATEGY
Pre-Retirement
Large Cap Equity
40%
Mid Cap Equity
30%
Fixed Income / Debt
30%
Post-Retirement
Large Cap Equity
30%
Fixed Income / Debt
70%
Detailed Cashflow
YEAR-WISE BREAKDOWN
| Age | Year | Opening | Inflow | Outflow | Growth | Closing |
|---|---|---|---|---|---|---|
| 30 | 2026 | ₹5L | ₹2.4L | ₹0 | ₹57T | ₹8L |
| 31 | 2027 | ₹8L | ₹2.6L | ₹0 | ₹90.9T | ₹11.5L |
| 32 | 2028 | ₹11.5L | ₹2.9L | ₹0 | ₹1.3L | ₹15.7L |
| 33 | 2029 | ₹15.7L | ₹3.2L | ₹0 | ₹1.8L | ₹20.7L |
| 34 | 2030 | ₹20.7L | ₹3.5L | ₹0 | ₹2.4L | ₹26.6L |
| 35 | 2031 | ₹26.6L | ₹3.9L | ₹0 | ₹3L | ₹33.5L |
| 36 | 2032 | ₹33.5L | ₹4.3L | ₹0 | ₹3.8L | ₹41.6L |
| 37 | 2033 | ₹41.6L | ₹4.7L | ₹0 | ₹4.7L | ₹51L |
| 38 | 2034 | ₹51L | ₹5.1L | ₹0 | ₹5.8L | ₹61.9L |
| 39 | 2035 | ₹61.9L | ₹5.7L | ₹0 | ₹7.1L | ₹74.7L |
| 40 | 2036 | ₹74.7L | ₹6.2L | ₹0 | ₹8.5L | ₹89.4L |
| 41 | 2037 | ₹89.4L | ₹6.8L | ₹0 | ₹10.2L | ₹1.1Cr |
| 42 | 2038 | ₹1.1Cr | ₹7.5L | ₹0 | ₹12.1L | ₹1.3Cr |
| 43 | 2039 | ₹1.3Cr | ₹8.3L | ₹0 | ₹14.4L | ₹1.5Cr |
| 44 | 2040 | ₹1.5Cr | ₹9.1L | ₹0 | ₹17L | ₹1.7Cr |
| 45 | 2041 | ₹1.7Cr | ₹10L | ₹0 | ₹19.9L | ₹2Cr |
| 46 | 2042 | ₹2Cr | ₹11L | ₹0 | ₹23.3L | ₹2.4Cr |
| 47 | 2043 | ₹2.4Cr | ₹12.1L | ₹0 | ₹27.3L | ₹2.8Cr |
| 48 | 2044 | ₹2.8Cr | ₹13.3L | ₹0 | ₹31.8L | ₹3.2Cr |
| 49 | 2045 | ₹3.2Cr | ₹14.7L | ₹0 | ₹36.9L | ₹3.8Cr |
| 50 | 2046 | ₹3.8Cr | ₹16.1L | ₹0 | ₹42.8L | ₹4.3Cr |
| 51 | 2047 | ₹4.3Cr | ₹17.8L | ₹0 | ₹49.5L | ₹5Cr |
| 52 | 2048 | ₹5Cr | ₹19.5L | ₹0 | ₹57.2L | ₹5.8Cr |
| 53 | 2049 | ₹5.8Cr | ₹21.5L | ₹0 | ₹65.9L | ₹6.7Cr |
| 54 | 2050 | ₹6.7Cr | ₹23.6L | ₹0 | ₹75.9L | ₹7.7Cr |
| 55 | 2051 | ₹7.7Cr | ₹26L | ₹0 | ₹87.2L | ₹8.8Cr |
| 56 | 2052 | ₹8.8Cr | ₹28.6L | ₹0 | ₹1Cr | ₹10.1Cr |
| 57 | 2053 | ₹10.1Cr | ₹31.5L | ₹0 | ₹1.1Cr | ₹11.5Cr |
| 58 | 2054 | ₹11.5Cr | ₹34.6L | ₹0 | ₹1.3Cr | ₹13.2Cr |
| 59 | 2055 | ₹13.2Cr | ₹38.1L | ₹0 | ₹1.5Cr | ₹15.1Cr |
| 60 | 2056 | ₹15.1Cr | ₹0 | ₹38L | ₹1.3Cr | ₹16Cr |
| 61 | 2057 | ₹16Cr | ₹0 | ₹40.4L | ₹1.4Cr | ₹16.9Cr |
| 62 | 2058 | ₹16.9Cr | ₹0 | ₹42.9L | ₹1.4Cr | ₹17.9Cr |
| 63 | 2059 | ₹17.9Cr | ₹0 | ₹45.7L | ₹1.5Cr | ₹19Cr |
| 64 | 2060 | ₹19Cr | ₹0 | ₹48.6L | ₹1.6Cr | ₹20.1Cr |
| 65 | 2061 | ₹20.1Cr | ₹0 | ₹51.7L | ₹1.7Cr | ₹21.3Cr |
| 66 | 2062 | ₹21.3Cr | ₹0 | ₹55.1L | ₹1.8Cr | ₹22.6Cr |
| 67 | 2063 | ₹22.6Cr | ₹0 | ₹58.6L | ₹1.9Cr | ₹23.9Cr |
| 68 | 2064 | ₹23.9Cr | ₹0 | ₹62.4L | ₹2Cr | ₹25.3Cr |
| 69 | 2065 | ₹25.3Cr | ₹0 | ₹66.5L | ₹2.2Cr | ₹26.8Cr |
| 70 | 2066 | ₹26.8Cr | ₹0 | ₹70.8L | ₹2.3Cr | ₹28.4Cr |
| 71 | 2067 | ₹28.4Cr | ₹0 | ₹75.4L | ₹2.4Cr | ₹30.1Cr |
| 72 | 2068 | ₹30.1Cr | ₹0 | ₹80.3L | ₹2.6Cr | ₹31.8Cr |
| 73 | 2069 | ₹31.8Cr | ₹0 | ₹85.6L | ₹2.7Cr | ₹33.7Cr |
| 74 | 2070 | ₹33.7Cr | ₹0 | ₹91.2L | ₹2.9Cr | ₹35.6Cr |
| 75 | 2071 | ₹35.6Cr | ₹0 | ₹97.2L | ₹3Cr | ₹37.7Cr |
| 76 | 2072 | ₹37.7Cr | ₹0 | ₹1Cr | ₹3.2Cr | ₹39.8Cr |
| 77 | 2073 | ₹39.8Cr | ₹0 | ₹1.1Cr | ₹3.4Cr | ₹42.1Cr |
| 78 | 2074 | ₹42.1Cr | ₹0 | ₹1.2Cr | ₹3.6Cr | ₹44.5Cr |
| 79 | 2075 | ₹44.5Cr | ₹0 | ₹1.3Cr | ₹3.8Cr | ₹47.1Cr |
| 80 | 2076 | ₹47.1Cr | ₹0 | ₹1.3Cr | ₹4Cr | ₹49.7Cr |
| 81 | 2077 | ₹49.7Cr | ₹0 | ₹1.4Cr | ₹4.2Cr | ₹52.5Cr |
| 82 | 2078 | ₹52.5Cr | ₹0 | ₹1.5Cr | ₹4.5Cr | ₹55.5Cr |
| 83 | 2079 | ₹55.5Cr | ₹0 | ₹1.6Cr | ₹4.7Cr | ₹58.5Cr |
| 84 | 2080 | ₹58.5Cr | ₹0 | ₹1.7Cr | ₹5Cr | ₹61.8Cr |
| 85 | 2081 | ₹61.8Cr | ₹0 | ₹1.9Cr | ₹5.3Cr | ₹65.2Cr |