NPS Returns — ₹10,000/month for 15 Years (25% Equity)
Pre-calculated NPS corpus and pension estimate
Total Invested
₹18,00,000
Total Corpus
₹34,83,451
Lump Sum (60%)
₹20,90,071
Monthly Pension
₹6,967
Your total NPS investment of ₹18,00,000 grows to a corpus of ₹34,83,451 (94% returns). At retirement, you receive ₹20,90,071 as a tax-free lump sum and an estimated monthly pension of ₹6,967. With 25% equity allocation, expected return is 8% p.a.
| Year | Invested | Corpus |
|---|---|---|
| 1 | ₹1,20,000 | ₹1,25,329 |
| 2 | ₹2,40,000 | ₹2,61,061 |
| 3 | ₹3,60,000 | ₹4,08,058 |
| 4 | ₹4,80,000 | ₹5,67,256 |
| 5 | ₹6,00,000 | ₹7,39,667 |
| 6 | ₹7,20,000 | ₹9,26,388 |
| 7 | ₹8,40,000 | ₹11,28,607 |
| 8 | ₹9,60,000 | ₹13,47,610 |
| 9 | ₹10,80,000 | ₹15,84,791 |
| 10 | ₹12,00,000 | ₹18,41,657 |
| 11 | ₹13,20,000 | ₹21,19,843 |
| 12 | ₹14,40,000 | ₹24,21,118 |
| 13 | ₹15,60,000 | ₹27,47,399 |
| 14 | ₹16,80,000 | ₹31,00,761 |
| 15 | ₹18,00,000 | ₹34,83,451 |
| Year | Age | Invested | Corpus Value |
|---|---|---|---|
| 1 | 31 | ₹1,20,000 | ₹1,25,329 |
| 2 | 32 | ₹2,40,000 | ₹2,61,061 |
| 3 | 33 | ₹3,60,000 | ₹4,08,058 |
| 4 | 34 | ₹4,80,000 | ₹5,67,256 |
| 5 | 35 | ₹6,00,000 | ₹7,39,667 |
| 6 | 36 | ₹7,20,000 | ₹9,26,388 |
| 7 | 37 | ₹8,40,000 | ₹11,28,607 |
| 8 | 38 | ₹9,60,000 | ₹13,47,610 |
| 9 | 39 | ₹10,80,000 | ₹15,84,791 |
| 10 | 40 | ₹12,00,000 | ₹18,41,657 |
| 11 | 41 | ₹13,20,000 | ₹21,19,843 |
| 12 | 42 | ₹14,40,000 | ₹24,21,118 |
| 13 | 43 | ₹15,60,000 | ₹27,47,399 |
| 14 | 44 | ₹16,80,000 | ₹31,00,761 |
| 15 | 45 | ₹18,00,000 | ₹34,83,451 |