Amortization Schedule Calculator — View Full Breakdown

Use this free amortization schedule calculator to see exactly how each EMI payment splits between interest and principal over the full life of your loan. Enter your loan amount, interest rate, and tenure to instantly generate a complete month-by-month amortization table for any home loan, car loan, or personal loan in India.

₹
lowlow rangehigh
% per year
lowlow rangehigh
years
lowlow rangehigh

Monthly EMI

₹25,335

Total Interest

₹10,40,219

Total Payment

₹30,40,219

Year 1 Interest

₹1,74,754

Year 1 Principal

₹1,29,268

Total Principal (66%)Total Interest (34%)
● note

In your first EMI, 59% (₹15,000) goes to interest and 41% (₹10,335) to principal. Consider prepayments to shift more towards principal faster.

Healthy loans keep total interest below 80% of principal (RBI guidelines)

Your total interest cost is ₹10,40,219 — compare rates from 12+ lenders on BankBazaar to reduce it

BankBazaar · no spam

COMPARE →

Year-by-Year Amortization Schedule

YearPrincipal PaidInterest PaidBalance
Year 1₹1,29,269₹1,74,753₹18,70,732
Year 2₹1,41,395₹1,62,626₹17,29,338
Year 3₹1,54,656₹1,49,364₹15,74,680
Year 4₹1,69,165₹1,34,856₹14,05,515
Year 5₹1,85,036₹1,18,987₹12,20,480
Year 6₹2,02,392₹1,01,631₹10,18,088
Year 7₹2,21,378₹82,642₹7,96,710
Year 8₹2,42,145₹61,877₹5,54,565
Year 9₹2,64,860₹39,160₹2,89,705
Year 10₹2,89,704₹14,318₹0
→ See how prepayment changes your schedule
→ Recalculate your EMI for a different loanpro