Year 2024

income ₹ 1,200,000.00
London Trip Expenses ₹ 840,000.00
savings ₹ 360,000.00
savings/month ₹ 30,000.00

Year 2029
Son's edu income ₹ 2,413,628.62
Expenses ₹ 1,234,235.58
savings ₹ 1,179,393.04
savings/month ₹ 98,282.75

Retirement Corpus Year 2034

income ₹ 4,854,669.28
Wxpenses ₹ 1,813,497.00
savings ₹ 3,041,172.29
savings/month ₹ 253,431.02
 2025 2026 2027 2028
₹ 1,380,000.00 ₹ 1,587,000.00 ₹ 1,825,050.00 ₹ 2,098,807.50
₹ 907,200.00 ₹ 979,776.00 ₹ 1,058,158.08 ₹ 1,142,810.73
₹ 472,800.00 ₹ 607,224.00 ₹ 766,891.92 ₹ 955,996.77
₹ 39,400.00 ₹ 50,602.00 ₹ 63,907.66 ₹ 79,666.40

2030 2031 2032 2033

₹ 2,775,672.92 ₹ 3,192,023.86 ₹ 3,670,827.44 ₹ 4,221,451.55
₹ 1,332,974.43 ₹ 1,439,612.39 ₹ 1,554,781.38 ₹ 1,679,163.89
₹ 1,442,698.49 ₹ 1,752,411.47 ₹ 2,116,046.06 ₹ 2,542,287.66
₹ 120,224.87 ₹ 146,034.29 ₹ 176,337.17 ₹ 211,857.31

2035 2036 2037 2038

₹ 5,582,869.68 ₹ 6,420,300.13 ₹ 7,383,345.15 ₹ 8,490,846.92
₹ 1,958,576.76 ₹ 2,115,262.90 ₹ 2,284,483.93 ₹ 2,467,242.64
₹ 3,624,292.92 ₹ 4,305,037.23 ₹ 5,098,861.22 ₹ 6,023,604.27
₹ 302,024.41 ₹ 358,753.10 ₹ 424,905.10 ₹ 501,967.02
Stocks(20%) SIP(10%)