Age 24

income stat 45

Monthly SIP 5000

stepup 5%

At the age of income 7777292 Assuming 13% returb un Nifity 50 Index mutual funds

Nav 10
At Incomeage 226

units 65235.53

Incme stat 50000

stepup 5% every year
Year NAV Contribution Units cumulative
1 10 60000 6000 6000
2 11.3 63000 5575.221 11575.22
3 12.769 66150 5180.515 16755.74
4 14.42897 69457.5 4813.753 21569.49
5 16.30474 72930.375 4472.956 26042.45
6 18.42435 76576.89375 4156.287 30198.73
7 20.81952 80405.738438 3862.037 34060.77
8 23.52605 84426.025359 3588.618 37649.39
9 26.58444 88647.326627 3334.557 40983.94
10 30.04042 93079.692959 3098.482 44082.43
11 33.94567 97733.677607 2879.12 46961.55
12 38.35861 102620.36149 2675.289 49636.84
13 43.34523 107751.37956 2485.888 52122.72
14 48.98011 113138.94854 2309.896 54432.62
15 55.34753 118795.89597 2146.363 56578.98
16 62.5427 124735.69076 1994.408 58573.39
17 70.67326 130972.4753 1853.211 60426.6
18 79.86078 137521.09907 1722.011 62148.61
19 90.24268 144397.15402 1600.098 63748.71
20 101.9742 151617.01172 1486.817 65235.53
21 115.2309 159197.86231 1381.556 66617.08
22 130.2109 60000 460.7909
23 147.1383 63000 428.1686
24 166.2663 66150 397.8558
25 187.8809 69457.5 369.689
26 212.3054 72930.38 343.5163
27 239.9051 76576.89 319.1966
28 271.0928 80405.74 296.5986
29 306.3349 84426.03 275.6005
30 346.1584 88647.33 256.0889
31 391.159 93079.69 237.9587
32 442.0096 97733.68 221.1121
33 499.4709 102620.4 205.4581
34 564.4021 107751.4 190.9124
35 637.7744 113138.9 177.3965
36 720.6851 118795.9 164.8375
37 814.3741 124735.7 153.1676
38 920.2428 130972.5 142.3238
39 1039.874 137521.1 132.2478
40 1175.058 144397.2 122.8851
41 1327.816 151617 114.1853
42 1500.432 159197.9 106.1014
43 1695.488 167157.8 98.58978
44 1915.901 175515.6 91.60997
45 2164.968 184291.4 85.12431
46 2446.414 193506 79.09781
47 2764.448 203181.3 73.49797
48 3123.826 213340.4 68.29457
49 3529.923 224007.4 63.45956
50 3988.813 235207.7 58.96685
51 4507.359 246968.1 54.7922
52 5093.316 259316.5 50.91311
53 5755.447 272282.4 47.30864
54 6503.655 285896.5 43.95936
55 7349.13 300191.3 40.84719
56 8304.517 315200.9 37.95535
57 9384.104 330960.9 35.26825
58 10604.04 347509 32.77138
59 11982.56 364884.4 30.45128
60 13540.3 383128.6 28.29544
61 15300.53 402285.1 26.29222
62 17289.6 422399.3 24.43083
63 19537.25 443519.3 22.70121
64 22077.1 465695.3 21.09405
65 24947.12 488980 19.60066
66 28190.24 513429 18.213
67 31854.98 539100.5 16.92359
68 35996.12 566055.5 15.72546
69 40675.62 594358.3 14.61215
70 45963.45 624076.2 13.57766
71 51938.7 655280 12.61641
72 58690.73 688044 11.72321
73 66320.52 722446.2 10.89325
74 74942.19 758568.5 10.12205
75 84684.67 796496.9 9.405444
76 95693.68 836321.8 8.739571
77 108133.9 878137.9 8.120841
78 122191.3 922044.7 7.545914
79 138076.1 968147 7.01169
80 156026 1016554 6.515287
81 176309.4 1067382 6.054028
82 199229.6 1120751 5.625424
83 225129.5 1176789 5.227164
84 254396.3 1235628 4.857099
85 287467.8 1297410 4.513234
86 324838.6 1362280 4.193713
87 367067.7 1430394 3.896813
88 414786.5 1501914 3.620932
 89 468708.7 1577009 3.364583
90 529640.8 1655860 3.126383
91 598494.2 1738653 2.905046
92 676298.4 1825586 2.699379
93 764217.2 1916865 2.508272
94 863565.4 2012708 2.330696
95 975828.9 2113343 2.165691
96 1102687 2219011 2.012367
97 1246036 2329961 1.869899
98 1408021 2446459 1.737517
99 1591063 2568782 1.614507
100 1797902 2697221 1.500205
101 2031629 2832082 1.393996
102 2295740 2973686 1.295306
103 2594187 3122371 1.203603