SRS Wealth Projection Report
Personalized Strategy for Singapore Citizen/PR
Generated on Values based on current market assumptions
RESIDENCYSC/PR
ANNUAL CONTRIB.$15,300
ANNUAL TAX RELIEF$1,759.5
MARGINAL RATE
11.5%
BENEFIT AT 63$814,200
NO-SRS BASELINE$730,225
Net Withdrawal Value
Comparison of withdrawal strategies post-retirement (Age 63+)
Lump Sum — While Working
+$11,051 vs. No-SRS$741,276
Lump Sum — Fully Retired
+$29,501 vs. No-SRS$759,726
10-Year Spread — While Working
+$27,522 vs. No-SRS$757,746
10-Year Spread — Semi-Retired
+$52,412 vs. No-SRS$782,637
10-Year Spread — Fully Retired
+$75,792 vs. No-SRS$806,016
Optimal
No-SRS Baseline: $730,225
Baseline Marker
Asset Accumulation
Compound growth over projection period. The gap represents tax savings reinvested.
Year 1 (Age 38)
Year 25 (Age 63)
+$83,976 Gain
The Cost of Doing Nothing
SRS Cash (0.05%) vs SRS Invested (5.0%)
Projected difference over 25 years ($15,300/yr).
Popular
E
Endowus
Invest cash, CPF, and SRS in global portfolios at low cost.
Get S$20 off Fee
S
Syfe
Smart, simple investing. Custom portfolios by experts.
Earn up to S$400 bonus
Early Exit Scenario (at Year 10)
Comparison of net cash value if you liquidate the entire SRS portfolio at year 10 vs holding a standard investment.
Note: This scenario compares outcomes at Year 10, whereas the retirement charts above project to age 63.
Withdraw in year:
of projection
No-SRS equivalent at Year 10$192,442
Net cash if you exit at Year 10$185,161
Actual ReceivedPenalty + Tax
5% Penalty-$9,622
Income Tax-$-2,341
Early withdrawal is 100% taxable + 5% penalty
Goal Met
Retirement Income Gap
How much of your $5,000/mo goal is covered by SRS?
Strategy Assumptions
- 10-year withdrawal period (Age 63-73)
- Remaining balance earns 5% return (Compounding/复利)
- Includes 50% tax concession on withdrawals
Goal Coverage: 100%Net Annual Income: $104,382.82
Target: $60,000/yr
$0Goal: $60,000
Monthly Breakdown (10 Years)
Gross SRS Withdrawal:
$7,881
Estimated Tax on SRS:
-$88
Tax Savings Reinvested:
+$906
Total Net Monthly:
$8,699
Year-by-Year Projection Table
| Year | Age | Annual Tax Saving | SRS Pool | Tax Savings Reinvested | Total SRS Value | No-SRS Baseline | Net Early Exit | Annual Advantage |
|---|---|---|---|---|---|---|---|---|
| 1 | 39 | +$1,760 | $15,300 | $1,760 | $17,060 | $15,300 | $16,295 | +$1,760 |
| 2 | 40 | +$1,760 | $31,365 | $3,607 | $34,972 | $31,365 | $33,156 | +$3,607 |
| 3 | 41 | +$1,760 | $48,233 | $5,547 | $53,780 | $48,233 | $50,242 | +$5,547 |
| 4 | 42 | +$1,760 | $65,945 | $7,584 | $73,529 | $65,945 | $67,865 | +$7,584 |
| 5 | 43 | +$1,760 | $84,542 | $9,722 | $94,265 | $84,542 | $86,165 | +$9,722 |
| 6 | 44 | +$1,760 | $104,069 | $11,968 | $116,037 | $104,069 | $104,716 | +$11,968 |
| 7 | 45 | +$1,760 | $124,573 | $14,326 | $138,899 | $124,573 | $124,034 | +$14,326 |
| 8 | 46 | +$1,760 | $146,101 | $16,802 | $162,903 | $146,101 | $143,733 | +$16,802 |
| 9 | 47 | +$1,760 | $168,706 | $19,401 | $188,108 | $168,706 | $164,155 | +$19,401 |
| 10 | 48 | +$1,760 | $192,442 | $22,131 | $214,573 | $192,442 | $185,161 | +$22,131 |
| 11 | 49 | +$1,760 | $217,364 | $24,997 | $242,361 | $217,364 | $207,043 | +$24,997 |
| 12 | 50 | +$1,760 | $243,532 | $28,006 | $271,538 | $243,532 | $229,923 | +$28,006 |
| 13 | 51 | +$1,760 | $271,009 | $31,166 | $302,175 | $271,009 | $253,828 | +$31,166 |
| 14 | 52 | +$1,760 | $299,859 | $34,484 | $334,343 | $299,859 | $278,828 | +$34,484 |
| 15 | 53 | +$1,760 | $330,152 | $37,967 | $368,120 | $330,152 | $304,828 | +$37,967 |
| 16 | 54 | +$1,760 | $361,960 | $41,625 | $403,585 | $361,960 | $331,706 | +$41,625 |
| 17 | 55 | +$1,760 | $395,358 | $45,466 | $440,824 | $395,358 | $359,927 | +$45,466 |
| 18 | 56 | +$1,760 | $430,425 | $49,499 | $479,924 | $430,425 | $389,560 | +$49,499 |
| 19 | 57 | +$1,760 | $467,247 | $53,733 | $520,980 | $467,247 | $420,674 | +$53,733 |
| 20 | 58 | +$1,760 | $505,909 | $58,180 | $564,089 | $505,909 | $453,284 | +$58,180 |
| 21 | 59 | +$1,760 | $546,505 | $62,848 | $609,353 | $546,505 | $487,181 | +$62,848 |
| 22 | 60 | +$1,760 | $589,130 | $67,750 | $656,880 | $589,130 | $522,773 | +$67,750 |
| 23 | 61 | +$1,760 | $633,886 | $72,897 | $706,783 | $633,886 | $560,145 | +$72,897 |
| 24 | 62 | +$1,760 | $680,881 | $78,301 | $759,182 | $680,881 | $599,385 | +$78,301 |
| 25 | 63 | +$1,760 | $730,225 | $83,976 | $814,200 | $730,225 | $640,588 | +$83,976 |
Interpretation Guide
Immediate Benefit
The "Tax Savings" metric represents immediate cash flow improvement. Institutional advice suggests reinvesting this into the SRS account for compounding.
Withdrawal Strategy
The "10-Year Spread" assumes you withdraw $40k/year tax-free. This requires having no other taxable income during those years.
Non-Residents
Expatriates may withdraw significantly earlier if leaving Singapore permanently, subject to withholding tax rules. Consult a tax professional.
Frequently Asked Questions about Singapore SRS (2026)
What is the penalty for withdrawing SRS before age 63?
If you withdraw funds from your SRS account before the statutory retirement age of 63, you are subject to a 5% early withdrawal penalty. Additionally, 100% of the withdrawn amount is subjected to income tax for that year.
How much tax can a Singapore PR save with SRS?
As a Singapore Citizen or PR, you can contribute up to $15,300 SGD per year to your SRS account. The amount of tax saved depends on your marginal tax rate. For example, if you are in the 11.5% tax bracket (income between $80,000 and $120,000), contributing the maximum $15,300 saves you $1,759.50 in income tax annually.
Can foreigners open an SRS account?
Yes, foreigners working in Singapore can open an SRS account. The annual contribution limit for foreigners is $35,700 SGD. In the event of a permanent departure from Singapore, after maintaining the SRS account for at least 10 years, foreigners can withdraw their funds without the 5% penalty, and only 50% of the withdrawal is subject to tax.