EMI & Amortization Calculator
Estimate your monthly loan EMIs, view interest breakdowns, and browse the full yearly amortization payment schedule.
Outstanding Principal vs. Interest Over Time
Yearly Amortization Schedule
| Year | Principal Paid | Interest Paid | Remaining Balance |
|---|---|---|---|
| Year 1 | ₹68,984 | ₹1,67,354 | ₹19,31,016 |
| Year 2 | ₹75,081 | ₹1,61,256 | ₹18,55,935 |
| Year 3 | ₹81,718 | ₹1,54,620 | ₹17,74,217 |
| Year 4 | ₹88,941 | ₹1,47,396 | ₹16,85,276 |
| Year 5 | ₹96,803 | ₹1,39,535 | ₹15,88,473 |
| Year 6 | ₹1,05,359 | ₹1,30,978 | ₹14,83,114 |
| Year 7 | ₹1,14,672 | ₹1,21,666 | ₹13,68,442 |
| Year 8 | ₹1,24,808 | ₹1,11,530 | ₹12,43,634 |
| Year 9 | ₹1,35,840 | ₹1,00,498 | ₹11,07,794 |
| Year 10 | ₹1,47,847 | ₹88,491 | ₹9,59,947 |
| Year 11 | ₹1,60,915 | ₹75,422 | ₹7,99,032 |
| Year 12 | ₹1,75,139 | ₹61,199 | ₹6,23,894 |
| Year 13 | ₹1,90,619 | ₹45,718 | ₹4,33,275 |
| Year 14 | ₹2,07,468 | ₹28,869 | ₹2,25,806 |
| Year 15 | ₹2,25,806 | ₹10,531 | ₹0 |
Frequently Asked Questions
How is loan EMI calculated?
EMIs are computed using a compound interest model: EMI = [P x r x (1+r)^n] / [(1+r)^n - 1]. Here, P represents the principal borrowed, r is the monthly interest rate (annual rate divided by 12), and n is the duration in total months.
What is an amortization schedule?
An amortization schedule is a periodic ledger detailing each payment. It breaks down the installment into its interest fee component and the principal repayment component, showing how your debt outstanding decreases over the life of the loan.
Related Planners
Continue exploring tools in the Loans & Debt category.
Debt Payoff Planner
Compare Debt Snowball vs. Avalanche strategies to get out of debt faster.
Home Loan Prepayment
Calculate interest savings and tenure reduction by making regular or part prepayments on your home loan.
Loan Comparison
Compare two loan offers side-by-side on EMI payouts, interest components, and overall costs.