Loans & debt
Loan Amortisation Calculator
The full month-by-month breakdown of any loan.
Your figures
Monthly EMI
₹31,490
- Total interest
- ₹27,05,650
- Total repayment
- ₹62,05,650
- Interest as a share of repayment
- 43.60%
- Interest saved by prepaying
- ₹13,52,048
- Loan closes earlier by
- 5.8 yrs
Loan — principal vs interest
- Principal₹35 L
- Interest₹27.06 L
Amortisation schedule
Monthly schedule. Early instalments are mostly interest — this is why prepayments made early save disproportionately more.
| Month | Payment | Interest | Principal | Balance |
|---|---|---|---|---|
| 1 | ₹36,490 | ₹26,250 | ₹10,240 | ₹34,89,760 |
| 2 | ₹36,490 | ₹26,173 | ₹10,317 | ₹34,79,442 |
| 3 | ₹36,490 | ₹26,096 | ₹10,395 | ₹34,69,048 |
| 4 | ₹36,490 | ₹26,018 | ₹10,473 | ₹34,58,575 |
| 5 | ₹36,490 | ₹25,939 | ₹10,551 | ₹34,48,024 |
| 6 | ₹36,490 | ₹25,860 | ₹10,630 | ₹34,37,394 |
| 7 | ₹36,490 | ₹25,780 | ₹10,710 | ₹34,26,684 |
| 8 | ₹36,490 | ₹25,700 | ₹10,790 | ₹34,15,894 |
| 9 | ₹36,490 | ₹25,619 | ₹10,871 | ₹34,05,022 |
| 10 | ₹36,490 | ₹25,538 | ₹10,953 | ₹33,94,070 |
| 11 | ₹36,490 | ₹25,456 | ₹11,035 | ₹33,83,035 |
| 12 | ₹36,490 | ₹25,373 | ₹11,118 | ₹33,71,917 |
How this is calculated
Each month: interest = balance × (rate ÷ 12); principal = EMI − interest; balance = balance − principal.
- Monthly rate used
- 0.7500%
- Instalments
- 171
A complete amortisation schedule with yearly totals. Useful for tax documentation, for verifying a lender’s statement, and for deciding when a prepayment has the most effect.
Assumptions used
Any figure you enter overrides the assumption above for your calculation.
Educational calculation, not personal advice
This calculator is provided for education and illustration. It applies the assumptions shown to the figures you entered; it does not take account of your circumstances, goals, tax position or risk tolerance, and it is not a personal recommendation. Projections are not forecasts, and no return is guaranteed. Investment values can fall as well as rise. Speak to a qualified adviser before acting on anything here.
Want this checked against your actual position?
A calculator works with the numbers you give it. A planner works with the ones you have — including the tax, protection and liquidity questions this tool does not ask.
Book a consultation