SWP Calculator: Plan a Steady Withdrawal Income
Want a regular income from your investments without draining them too fast? This SWP calculator helps you plan.

Om Prakash Chaurasia retired as a postal department clerk in Gaya after thirty-two years behind the same counter he now stood in front of, this time as a customer, putting his entire gratuity of ₹1,50,000 into a single National Savings Certificate. He chose it for one reason: the counter clerk told him “government-backed, five years, and you get a tax deduction too, sir” — and Om Prakash, having spent his career explaining post office schemes to other people, assumed he already understood the whole product. He did not. Five years later, at maturity, he owed income tax on a piece of money he had never once touched, and it took him an afternoon with his nephew’s laptop to work out why.
NSC compounds annually over its 5-year term: Maturity = P × (1 + r)⁵, where P is the amount invested and r is the annual interest rate, currently around 7.7% and reviewed quarterly by the government — so whatever rate applies on the day you buy is the rate locked in for your certificate, unaffected by later revisions. Interest is not paid out to you year by year; it is compounded and rolled into the principal automatically, invisible to you until the certificate matures.
At 7.7%, Om Prakash’s ₹1,50,000 grows roughly like this: ₹1,61,550 after year one, ₹1,73,989 after year two, ₹1,87,386 after year three, ₹2,01,808 after year four, and about ₹2,17,347 at maturity in year five. Each of those year-on-year jumps is that year’s interest, quietly capitalised into next year’s base. It is the same arithmetic a fixed deposit uses — except a fixed deposit never told Om Prakash it also had an opinion about his tax return.
Under the Income Tax Act, interest that accrues on your NSC every year is taxable income in that year, whether or not you receive a rupee of it in cash — because on paper, it has been credited and reinvested into your certificate. That sounds like a straightforward tax bill on invisible income. But the same provision that taxes it also lets you claim it: since the interest is automatically reinvested rather than paid out, the accrued interest for years one through four also qualifies as a fresh investment eligible for the Section 80C deduction in the year it accrues — the same section that gave Om Prakash his deduction on the original ₹1,50,000. For someone with 80C headroom available each year, the tax on the accrued interest and the deduction on the same amount cancel out almost exactly, netting close to zero extra tax during years one to four.
The final year breaks the pattern, and this is the part that caught Om Prakash. In year five, the certificate matures and pays out. That final year’s accrued interest is not reinvested into anything — it is handed to the holder in cash as part of the maturity proceeds — so it does not qualify for a fresh 80C deduction the way the first four years’ interest did. It is simply added to that year’s taxable income, in full, at the holder’s slab rate.
Running his ₹1,50,000 certificate at 7.7% through the year-by-year numbers above: the interest earned in years one through four was roughly ₹11,550, ₹12,439, ₹13,396 and ₹14,423 — a combined ₹51,808 across four years. Because Om Prakash had no other 80C investments competing for his limit after retirement, he was able to claim each of those amounts as a fresh 80C deduction in the year it accrued, so those four years added close to nothing extra to his tax bill despite the interest technically being taxable income each time.
Year five was different. The final year’s accrued interest came to roughly ₹15,539, paid out with his principal at maturity — and this amount had no matching deduction available. Sitting in the 20% slab, that one year’s interest alone added about ₹3,108 to his tax liability, arriving as a single, unexpected line when he filed that year’s return. He had assumed, reasonably enough given how the previous four years had felt, that a “government scheme with a tax deduction” meant the whole five-year story was tax-clean, the way PPF’s maturity is. NSC is not built that way. Only four of its five years get the offsetting deduction; the fifth year is fully exposed.
The near-zero-tax feeling of years one to four is conditional, not automatic, and the condition is easy to miss. It only works if you actually have unused Section 80C headroom in that specific year to absorb the reinvested interest. Om Prakash could claim it every year because retirement meant he had no EPF contribution, no life insurance premium, and no other 80C claim competing for his ₹1,50,000 limit. A salaried person whose 80C limit is already exhausted by EPF, insurance premiums and a home loan principal repayment does not get this benefit at all — for them, the accrued interest in years one to four is fully taxable with no offsetting deduction, exactly like year five is for everyone. The “it nets to zero” feature that makes NSC seem gentler than it is quietly assumes a specific tax situation that does not apply to every NSC holder, and the certificate does not adjust its behaviour to tell you which case you are in.
Before buying, work out whether you will actually have spare 80C room in years two through four, not just the year you invest — if your 80C limit is already used up by other commitments, budget for tax on the full accrued interest every year, not just the last one. Set aside an estimate of the final year’s tax liability in advance rather than treating the maturity amount as fully spendable; a rough rule is to hold back your marginal tax rate applied to roughly the last year’s accrued interest. And remember this entire mechanism is exclusive to the old tax regime — if you file under the new regime, Section 80C does not apply at all, so the reinvested interest is simply taxable income every single year, with no netting effect in any of the five years.
The comparison that actually matters is not NSC against a fixed deposit, but NSC against PPF, since both sit inside 80C and both are sovereign-backed. PPF locks money for 15 years against NSC’s 5, but PPF’s entire maturity — principal and every year of interest — is fully tax-exempt, with no year-five surprise of any kind. NSC trades a shorter lock-in for a tax structure that is deduction-friendly for four years and fully taxable in the fifth. Neither is wrong; they solve different problems. NSC suits someone who wants their money back in five years and has genuine 80C headroom to use along the way. PPF suits someone building a long-horizon, fully tax-free corpus who can accept fifteen years of illiquidity.
What the calculator settles for Om Prakash’s situation is precisely the number the post office counter never mentions: the rupee figure of tax due in the maturity year, worked out from your own certificate amount and your own slab, well before the certificate actually matures.
This does not mean NSC is a bad investment, or that the counter clerk who sold it to Om Prakash misled him on purpose — nothing said was false, it was simply incomplete, which is a different problem with the same result. It also does not mean the year-five tax bill erases the certificate’s value: Om Prakash still earned roughly ₹67,347 in total interest over five years, sovereign-guaranteed, and paid tax on only the final slice of it rather than the whole amount, which is still a better outcome than an ordinary taxable deposit with no 80C benefit in any year. What it does mean is that “tax-saving” and “tax-free” are not the same claim, and NSC is the first without ever being the second.
No — only the original investment gets an 80C deduction in the year you buy it, and the reinvested interest in years one through four can additionally qualify for 80C if you have headroom that year. The final year’s interest, paid at maturity, is fully taxable with no offsetting deduction, unlike PPF where the entire maturity amount is tax-exempt.
Then the accrued interest in those years is simply taxable income with no deduction available, the same as the final year — the netting-to-zero effect only applies when you have genuine, unused 80C headroom in that specific year.
Yes, significantly — Section 80C deductions are not available under the new regime at all, so none of the reinvested interest in years one to four gets an offsetting deduction either. Under the new regime, NSC’s accrued interest is simply taxable income every year, exactly like an ordinary interest-bearing deposit.
Only in narrow circumstances such as the death of the holder or under a court order — it is not designed for early, penalty-based exit the way some other instruments are, so treat the five-year term as effectively fixed when deciding how much to invest.
Regulatory source: the accrual and Section 80C treatment of NSC interest described above follows provisions administered under the Income Tax Act; verify the current interest rate, the prevailing Section 80C limit, and year-wise treatment directly on incometaxindia.gov.in before filing. The reconstruction of Om Prakash Chaurasia’s certificate, timeline and year-by-year arithmetic is this article’s own.
Disclaimer: This article is for general information only and is not financial or tax advice. “Om Prakash Chaurasia” is a composite character built for illustration and not a real individual. Consult a qualified tax advisor before making investment or tax filing decisions, and verify the current NSC interest rate and Section 80C limit before relying on any figure above.
Want a regular income from your investments without draining them too fast? This SWP calculator helps you plan.
SSY is one of the best schemes for a girl child's future -- safe, high interest and tax-free.…
Your income rises every year -- your SIP can too. This calculator shows how a yearly step-up supercharges…
Investing a small amount every month can build a large corpus over time thanks to compounding. This SIP…
For short-term loans and quick estimates, simple interest is all you need. This calculator gives the interest and…
SCSS offers seniors a safe, high, regular income. This calculator shows the quarterly interest and maturity.