PERSONALISED RETIREMENT BLUEPRINT

Your Retirement PlanIs Projected To Last

55.6 Years

Calculated from your inputs: ₹5.0 Cr corpus · ₹24.0 L expenses · age 45

← Edit inputs & recalculate

TOTAL CORPUS

₹5.0 Cr

ANNUAL EXPENSES

₹24.0 L

MONEY LASTS

55.6 Years

FUNDS RUN OUT

Age 100

RETIREMENT SUSTAINABILITY SCORE100/100

AT RISKSTABLESTRONG

Educational illustration based on your inputs and current research model selection.

COMPARE MODEL PORTFOLIOS

Compare Model Portfolios

Your bucket structure remains unchanged across all model portfolios.Only the asset mix inside each bucket changes.

MODEL PORTFOLIOSELECTED

Silver

Designed for investors prioritising stable income and lower volatility.

MODEL PORTFOLIO

Gold

Balances income stability with inflation protection and long-term growth.

MODEL PORTFOLIO

New model portfolio

Built for investors comfortable with higher volatility for stronger long-term compounding.

Not Sure Which Portfolio Fits Your Retirement Goals?

Get a personalised retirement plan built around your goals, assets, retirement timeline and risk profile.

CONNECT WITH US

RETIREMENT OUTCOME SNAPSHOT

Silver: Outcome at a Glance

MONEY LASTS

55.6 Years

FUNDS RUN OUT

Age 100

NET WORTH REMAINING

₹0.00 Cr

RETIREMENT SCORE

100/100

Fully funded through age 99; partially covered in the final year. Expenses could not be fully paid from this age — short by 4.33Cr. A personalised plan can help refine allocation, withdrawals and income support.

CONNECT WITH US

B3 is less than 40% of corpus. Long-term compounding may be limited.

PROJECTION

Net Worth Trajectory

Total Net Worth Bucket 1 Bucket 2 Bucket 3

Hover the chart to see year-by-year bucket details

BLUEPRINT DETAILS

Inside your retirement plan

Age	Opening Corpus	Annual Expense	Growth Earned	Closing Corpus	Status
45	₹5.00 Cr	₹24.0 L	₹51.5 L	₹5.28 Cr	Stable
46	₹5.28 Cr	₹25.7 L	₹55.6 L	₹5.57 Cr	Stable
47	₹5.57 Cr	₹27.5 L	₹60.0 L	₹5.90 Cr	Stable
48	₹5.90 Cr	₹29.4 L	₹65.0 L	₹6.26 Cr	Stable
49	₹6.26 Cr	₹31.5 L	₹70.6 L	₹6.65 Cr	Stable
50	₹6.65 Cr	₹33.7 L	₹75.5 L	₹7.07 Cr	Stable
51	₹7.07 Cr	₹36.0 L	₹80.3 L	₹7.51 Cr	Stable
52	₹7.51 Cr	₹38.5 L	₹85.5 L	₹7.98 Cr	Stable
53	₹7.98 Cr	₹41.2 L	₹90.9 L	₹8.47 Cr	Stable
54	₹8.47 Cr	₹44.1 L	₹96.6 L	₹9.00 Cr	Stable
55	₹9.00 Cr	₹47.2 L	₹1.03 Cr	₹9.55 Cr	Stable
56	₹9.55 Cr	₹50.5 L	₹1.09 Cr	₹10.14 Cr	Stable
57	₹10.14 Cr	₹54.1 L	₹1.16 Cr	₹10.76 Cr	Stable
58	₹10.76 Cr	₹57.8 L	₹1.23 Cr	₹11.41 Cr	Stable
59	₹11.41 Cr	₹61.9 L	₹1.31 Cr	₹12.10 Cr	Stable
60	₹12.10 Cr	₹66.2 L	₹1.39 Cr	₹12.82 Cr	Stable
61	₹12.82 Cr	₹70.9 L	₹1.47 Cr	₹13.58 Cr	Stable
62	₹13.58 Cr	₹75.8 L	₹1.56 Cr	₹14.38 Cr	Stable
63	₹14.38 Cr	₹81.1 L	₹1.65 Cr	₹15.22 Cr	Stable
64	₹15.22 Cr	₹86.8 L	₹1.75 Cr	₹16.10 Cr	Stable
65	₹16.10 Cr	₹92.9 L	₹1.85 Cr	₹17.01 Cr	Stable
66	₹17.01 Cr	₹99.4 L	₹1.95 Cr	₹17.97 Cr	Stable
67	₹17.97 Cr	₹1.06 Cr	₹2.06 Cr	₹18.97 Cr	Stable
68	₹18.97 Cr	₹1.14 Cr	₹2.18 Cr	₹20.01 Cr	Stable
69	₹20.01 Cr	₹1.22 Cr	₹2.30 Cr	₹21.09 Cr	Stable
70	₹21.09 Cr	₹1.30 Cr	₹2.42 Cr	₹22.20 Cr	Stable
71	₹22.20 Cr	₹1.39 Cr	₹2.55 Cr	₹23.36 Cr	Stable
72	₹23.36 Cr	₹1.49 Cr	₹2.68 Cr	₹24.54 Cr	Stable
73	₹24.54 Cr	₹1.60 Cr	₹2.81 Cr	₹25.75 Cr	Stable
74	₹25.75 Cr	₹1.71 Cr	₹2.95 Cr	₹26.99 Cr	Stable
75	₹26.99 Cr	₹1.83 Cr	₹3.08 Cr	₹28.25 Cr	Stable
76	₹28.25 Cr	₹1.95 Cr	₹3.22 Cr	₹29.52 Cr	Stable
77	₹29.52 Cr	₹2.09 Cr	₹3.36 Cr	₹30.79 Cr	Stable
78	₹30.79 Cr	₹2.24 Cr	₹3.50 Cr	₹32.05 Cr	Stable
79	₹32.05 Cr	₹2.39 Cr	₹3.63 Cr	₹33.29 Cr	Stable
80	₹33.29 Cr	₹2.56 Cr	₹3.76 Cr	₹34.49 Cr	Stable
81	₹34.49 Cr	₹2.74 Cr	₹3.89 Cr	₹35.63 Cr	Stable
82	₹35.63 Cr	₹2.93 Cr	₹4.00 Cr	₹36.70 Cr	Stable
83	₹36.70 Cr	₹3.14 Cr	₹4.10 Cr	₹37.67 Cr	Stable
84	₹37.67 Cr	₹3.36 Cr	₹4.19 Cr	₹38.49 Cr	Stable
85	₹38.49 Cr	₹3.59 Cr	₹4.25 Cr	₹39.15 Cr	Stable
86	₹39.15 Cr	₹3.85 Cr	₹4.30 Cr	₹39.61 Cr	Stable
87	₹39.61 Cr	₹4.11 Cr	₹4.33 Cr	₹39.82 Cr	Stable
88	₹39.82 Cr	₹4.40 Cr	₹4.35 Cr	₹39.77 Cr	Stable
89	₹39.77 Cr	₹4.71 Cr	₹4.34 Cr	₹39.40 Cr	Stable
90	₹39.40 Cr	₹5.04 Cr	₹4.32 Cr	₹38.67 Cr	Stable
91	₹38.67 Cr	₹5.39 Cr	₹4.27 Cr	₹37.55 Cr	Stable
92	₹37.55 Cr	₹5.77 Cr	₹4.19 Cr	₹35.96 Cr	Stable
93	₹35.96 Cr	₹6.17 Cr	₹4.08 Cr	₹33.86 Cr	Stable
94	₹33.86 Cr	₹6.61 Cr	₹3.93 Cr	₹31.19 Cr	Monitor
95	₹31.19 Cr	₹7.07 Cr	₹3.74 Cr	₹27.86 Cr	Monitor
96	₹27.86 Cr	₹7.56 Cr	₹3.51 Cr	₹23.80 Cr	Phase 2
97	₹23.80 Cr	₹8.09 Cr	₹3.03 Cr	₹18.74 Cr	Phase 2
98	₹18.74 Cr	₹8.66 Cr	₹2.42 Cr	₹12.50 Cr	Phase 2
99	₹12.50 Cr	₹9.27 Cr	₹1.67 Cr	₹4.90 Cr	Phase 2
100	₹4.90 Cr	₹9.92 Cr	₹68.6 L	₹0.00 Cr	Shortfall

What Happens Next?

Unlock the full three bucket blueprint including:

Which portfolio may suit your goals
Which assets belong inside each bucket
How withdrawals and top-ups can stay disciplined
What to review when markets or expenses change

Connect With Us Explore Model Portfolios