SmartCalcy.Des réponses rapides pour les calculs du quotidien
/
Hypothèque et immobilier

Amortization calculator

Full loan schedule showing how Unité payment splits entre Intérêts et Capital, with extra payments.

£
% par an
Années
Longueur de the loan po ans
£

À propos de Amortization calculator

Full loan schedule showing how Unité payment splits entre Intérêts et Capital, with extra payments.

Fait partie de la section « Hypothèque et immobilier » de SmartCalcy. Fonctionne dans votre navigateur sans compte, utilise votre propre devise et vos unités (modifiables en haut de la page) et fournit des estimations à titre indicatif ; vérifiez les consignes officielles avant de vous fier à un résultat.

Comment utiliser le Amortization calculator

Ce qu’il calcule et quand l’utiliser

An amortization schedule shows how every payment on a fixed-rate loan tombe un split between interest et principal. Use it à see how slowly the balance falls in the early ans, Au Trouver your final payment date et to test the effect de paying extra each mone.

Mode d’emploi, étape par étape

  1. Enter the Quantité you are borrowing, the Annuelle Intérêts Taux et the term à years.
  2. Add an extra Mensuelle Quantité if you plan à overpay.
  3. Choose the mone de your first payment so the schedule shows real dates.
  4. Read the payment, total Intérêts et final payment month, then open the year-by-year ou month-by-month schedule.

Que signifie chaque champ

  • Montant du prêt – The Quantité Emprunté, avant fees.
  • Taux d’intérêt – The Annuelle Taux on the loan. It tombe un divided by 12 à get the monthly rate.
  • Durée – The number de years over which the loan tombe un repaid.
  • Supplément par mois – Optional. Added à every payment et applied entirely à principal.
  • First payment Lune – The mois the first payment falls due.

Comment lire les résultats

  • Paiement mensuel – The fixed Quantité due Unité mois. It stays the same jusqu’à the loan tombe un repaid.
  • Intérêts totaux – Everything you Rémunération above the Quantité Emprunté.
  • Final payment – The mois the Solde reaches zero.
  • Schedule – Capital, Intérêts et remaining balance pour each year ou mois.

La formule

Payment = P × r ÷ (1 − (1 + r)^−n). P tombe un the amount borrowed, r tombe un the yearly rate ÷ 12 et n tombe un the number de monthly payments. Each month, interest = balance × r et principal = payment − interest. When the rate tombe un 0 the payment tombe un simply P ÷ n.

Un exemple concret

Borrow 300,000 at 6.5% pour 30 years. The monthly payment tombe un 1,896.20 over 360 payments, so you repay 682,633 et 382,633 of that tombe un interest. In year 1 only 3,353 of the 22,754 paid reduces the loan. Adding 200 a month cuts the term by several ans et saves a six-figure sum de interest.

Hypothèses et limites

  • The rate tombe un fixed pour the whole term. Variable et tracker loans will change the schedule.
  • Payments are monthly et made on time. Fees, insurance et taxes are not included.
  • Extra payments reduce Capital immediately. Some lenders apply them À the next anniversary, ou limit them.

Erreurs courantes

  • Entering a Mensuelle Taux à the Annuelle Taux carton.
  • Reading the first-year Capital as the loan reducing slowly through lender error. Early payments are interest-heavy by design.
  • Forgetting that a lender may charge an early repayment fee.

Questions fréquentes

Why tombe un so little de my early payment principal?

Intérêts tombe un charged on the whole balance, which tombe un largest at the start. As the balance falls, the interest share falls et more de the same payment goes on principal.

What happens À a zero Taux?

Every payment tombe un principal. The payment tombe un the loan divided by the number de months.

Do extra payments shorten the Durée ou reduce the payment?

Here they shorten the Durée, because the payment stays the same. Some lenders let you choose à reduce the payment instead.

Outils associés

Paiement mensuel
£1,896.20
360 paiements · £682,633.47 au total
Montant emprunté £300,000Intérêts £382,633

Détails

Intérêts totaux
£382,633.47
Total remboursé
£682,633.47
Final payment
octobre 2056

Année par année

AnnéeCapitalIntérêtsSolde
1£3,353£19,401£296,647
2£3,578£19,177£293,069
3£3,817£18,937£289,252
4£4,073£18,681£285,179
5£4,346£18,409£280,833
6£4,637£18,118£276,196
7£4,947£17,807£271,249
8£5,279£17,476£265,970
9£5,632£17,122£260,338
10£6,009£16,745£254,328
11£6,412£16,343£247,916
12£6,841£15,913£241,075
13£7,299£15,455£233,776
14£7,788£14,966£225,987
15£8,310£14,445£217,677
16£8,866£13,888£208,811
17£9,460£13,294£199,351
18£10,094£12,661£189,257
19£10,770£11,985£178,487
20£11,491£11,263£166,996
21£12,261£10,494£154,735
22£13,082£9,673£141,653
23£13,958£8,797£127,695
24£14,893£7,862£112,803
25£15,890£6,864£96,912
26£16,954£5,800£79,958
27£18,090£4,665£61,868
28£19,301£3,453£42,567
29£20,594£2,161£21,973
30£21,973£781£0
Afficher the month-by-month schedule
LuneCapitalIntérêtsSolde
nov. 2026£271.20£1,625.00£299,728.80
déc. 2026£272.67£1,623.53£299,456.12
janv. 2027£274.15£1,622.05£299,181.97
févr. 2027£275.64£1,620.57£298,906.34
mars 2027£277.13£1,619.08£298,629.21
avr. 2027£278.63£1,617.57£298,350.58
mai 2027£280.14£1,616.07£298,070.44
juin 2027£281.66£1,614.55£297,788.79
juil. 2027£283.18£1,613.02£297,505.60
août 2027£284.72£1,611.49£297,220.89
sept. 2027£286.26£1,609.95£296,934.63
oct. 2027£287.81£1,608.40£296,646.82
nov. 2027£289.37£1,606.84£296,357.46
déc. 2027£290.93£1,605.27£296,066.52
janv. 2028£292.51£1,603.69£295,774.01
févr. 2028£294.09£1,602.11£295,479.92
mars 2028£295.69£1,600.52£295,184.23
avr. 2028£297.29£1,598.91£294,886.94
mai 2028£298.90£1,597.30£294,588.04
juin 2028£300.52£1,595.69£294,287.52
juil. 2028£302.15£1,594.06£293,985.37
août 2028£303.78£1,592.42£293,681.59
sept. 2028£305.43£1,590.78£293,376.16
oct. 2028£307.08£1,589.12£293,069.08
nov. 2028£308.75£1,587.46£292,760.33
déc. 2028£310.42£1,585.79£292,449.91
janv. 2029£312.10£1,584.10£292,137.81
févr. 2029£313.79£1,582.41£291,824.02
mars 2029£315.49£1,580.71£291,508.53
avr. 2029£317.20£1,579.00£291,191.33
mai 2029£318.92£1,577.29£290,872.41
juin 2029£320.65£1,575.56£290,551.77
juil. 2029£322.38£1,573.82£290,229.39
août 2029£324.13£1,572.08£289,905.26
sept. 2029£325.88£1,570.32£289,579.37
oct. 2029£327.65£1,568.55£289,251.73
nov. 2029£329.42£1,566.78£288,922.30
déc. 2029£331.21£1,565.00£288,591.09
janv. 2030£333.00£1,563.20£288,258.09
févr. 2030£334.81£1,561.40£287,923.29
mars 2030£336.62£1,559.58£287,586.67
avr. 2030£338.44£1,557.76£287,248.22
mai 2030£340.28£1,555.93£286,907.95
juin 2030£342.12£1,554.08£286,565.83
juil. 2030£343.97£1,552.23£286,221.85
août 2030£345.84£1,550.37£285,876.02
sept. 2030£347.71£1,548.50£285,528.31
oct. 2030£349.59£1,546.61£285,178.72
nov. 2030£351.49£1,544.72£284,827.23
déc. 2030£353.39£1,542.81£284,473.84
janv. 2031£355.30£1,540.90£284,118.54
févr. 2031£357.23£1,538.98£283,761.31
mars 2031£359.16£1,537.04£283,402.15
avr. 2031£361.11£1,535.09£283,041.04
mai 2031£363.07£1,533.14£282,677.97
juin 2031£365.03£1,531.17£282,312.94
juil. 2031£367.01£1,529.20£281,945.93
août 2031£369.00£1,527.21£281,576.93
sept. 2031£371.00£1,525.21£281,205.94
oct. 2031£373.01£1,523.20£280,832.93
nov. 2031£375.03£1,521.18£280,457.91
déc. 2031£377.06£1,519.15£280,080.85
janv. 2032£379.10£1,517.10£279,701.75
févr. 2032£381.15£1,515.05£279,320.60
mars 2032£383.22£1,512.99£278,937.38
avr. 2032£385.29£1,510.91£278,552.09
mai 2032£387.38£1,508.82£278,164.71
juin 2032£389.48£1,506.73£277,775.23
juil. 2032£391.59£1,504.62£277,383.64
août 2032£393.71£1,502.49£276,989.93
sept. 2032£395.84£1,500.36£276,594.09
oct. 2032£397.99£1,498.22£276,196.10
nov. 2032£400.14£1,496.06£275,795.96
déc. 2032£402.31£1,493.89£275,393.65
janv. 2033£404.49£1,491.72£274,989.16
févr. 2033£406.68£1,489.52£274,582.48
mars 2033£408.88£1,487.32£274,173.60
avr. 2033£411.10£1,485.11£273,762.50
mai 2033£413.32£1,482.88£273,349.18
juin 2033£415.56£1,480.64£272,933.62
juil. 2033£417.81£1,478.39£272,515.80
août 2033£420.08£1,476.13£272,095.73
sept. 2033£422.35£1,473.85£271,673.37
oct. 2033£424.64£1,471.56£271,248.73
nov. 2033£426.94£1,469.26£270,821.79
déc. 2033£429.25£1,466.95£270,392.54
janv. 2034£431.58£1,464.63£269,960.96
févr. 2034£433.92£1,462.29£269,527.05
mars 2034£436.27£1,459.94£269,090.78
avr. 2034£438.63£1,457.58£268,652.15
mai 2034£441.00£1,455.20£268,211.15
juin 2034£443.39£1,452.81£267,767.75
juil. 2034£445.80£1,450.41£267,321.96
août 2034£448.21£1,447.99£266,873.75
sept. 2034£450.64£1,445.57£266,423.11
oct. 2034£453.08£1,443.13£265,970.03
nov. 2034£455.53£1,440.67£265,514.50
déc. 2034£458.00£1,438.20£265,056.50
janv. 2035£460.48£1,435.72£264,596.02
févr. 2035£462.98£1,433.23£264,133.04
mars 2035£465.48£1,430.72£263,667.56
avr. 2035£468.00£1,428.20£263,199.55
mai 2035£470.54£1,425.66£262,729.01
juin 2035£473.09£1,423.12£262,255.93
juil. 2035£475.65£1,420.55£261,780.27
août 2035£478.23£1,417.98£261,302.05
sept. 2035£480.82£1,415.39£260,821.23
oct. 2035£483.42£1,412.78£260,337.81
nov. 2035£486.04£1,410.16£259,851.77
déc. 2035£488.67£1,407.53£259,363.09
janv. 2036£491.32£1,404.88£258,871.77
févr. 2036£493.98£1,402.22£258,377.79
mars 2036£496.66£1,399.55£257,881.13
avr. 2036£499.35£1,396.86£257,381.78
mai 2036£502.05£1,394.15£256,879.73
juin 2036£504.77£1,391.43£256,374.96
juil. 2036£507.51£1,388.70£255,867.45
août 2036£510.26£1,385.95£255,357.20
sept. 2036£513.02£1,383.18£254,844.18
oct. 2036£515.80£1,380.41£254,328.38
nov. 2036£518.59£1,377.61£253,809.79
déc. 2036£521.40£1,374.80£253,288.39
janv. 2037£524.23£1,371.98£252,764.16
févr. 2037£527.06£1,369.14£252,237.10
mars 2037£529.92£1,366.28£251,707.18
avr. 2037£532.79£1,363.41£251,174.39
mai 2037£535.68£1,360.53£250,638.71
juin 2037£538.58£1,357.63£250,100.13
juil. 2037£541.50£1,354.71£249,558.64
août 2037£544.43£1,351.78£249,014.21
sept. 2037£547.38£1,348.83£248,466.83
oct. 2037£550.34£1,345.86£247,916.49
nov. 2037£553.32£1,342.88£247,363.17
déc. 2037£556.32£1,339.88£246,806.85
janv. 2038£559.33£1,336.87£246,247.51
févr. 2038£562.36£1,333.84£245,685.15
mars 2038£565.41£1,330.79£245,119.74
avr. 2038£568.47£1,327.73£244,551.27
mai 2038£571.55£1,324.65£243,979.72
juin 2038£574.65£1,321.56£243,405.07
juil. 2038£577.76£1,318.44£242,827.31
août 2038£580.89£1,315.31£242,246.42
sept. 2038£584.04£1,312.17£241,662.38
oct. 2038£587.20£1,309.00£241,075.18
nov. 2038£590.38£1,305.82£240,484.80
déc. 2038£593.58£1,302.63£239,891.23
janv. 2039£596.79£1,299.41£239,294.43
févr. 2039£600.03£1,296.18£238,694.41
mars 2039£603.28£1,292.93£238,091.13
avr. 2039£606.54£1,289.66£237,484.59
mai 2039£609.83£1,286.37£236,874.76
juin 2039£613.13£1,283.07£236,261.63
juil. 2039£616.45£1,279.75£235,645.17
août 2039£619.79£1,276.41£235,025.38
sept. 2039£623.15£1,273.05£234,402.23
oct. 2039£626.53£1,269.68£233,775.70
nov. 2039£629.92£1,266.29£233,145.78
déc. 2039£633.33£1,262.87£232,512.45
janv. 2040£636.76£1,259.44£231,875.69
févr. 2040£640.21£1,255.99£231,235.48
mars 2040£643.68£1,252.53£230,591.80
avr. 2040£647.17£1,249.04£229,944.64
mai 2040£650.67£1,245.53£229,293.97
juin 2040£654.20£1,242.01£228,639.77
juil. 2040£657.74£1,238.47£227,982.03
août 2040£661.30£1,234.90£227,320.73
sept. 2040£664.88£1,231.32£226,655.85
oct. 2040£668.48£1,227.72£225,987.36
nov. 2040£672.11£1,224.10£225,315.26
déc. 2040£675.75£1,220.46£224,639.51
janv. 2041£679.41£1,216.80£223,960.10
févr. 2041£683.09£1,213.12£223,277.02
mars 2041£686.79£1,209.42£222,590.23
avr. 2041£690.51£1,205.70£221,899.72
mai 2041£694.25£1,201.96£221,205.48
juin 2041£698.01£1,198.20£220,507.47
juil. 2041£701.79£1,194.42£219,805.68
août 2041£705.59£1,190.61£219,100.09
sept. 2041£709.41£1,186.79£218,390.68
oct. 2041£713.25£1,182.95£217,677.42
nov. 2041£717.12£1,179.09£216,960.31
déc. 2041£721.00£1,175.20£216,239.30
janv. 2042£724.91£1,171.30£215,514.40
févr. 2042£728.83£1,167.37£214,785.56
mars 2042£732.78£1,163.42£214,052.78
avr. 2042£736.75£1,159.45£213,316.03
mai 2042£740.74£1,155.46£212,575.28
juin 2042£744.75£1,151.45£211,830.53
juil. 2042£748.79£1,147.42£211,081.74
août 2042£752.84£1,143.36£210,328.90
sept. 2042£756.92£1,139.28£209,571.97
oct. 2042£761.02£1,135.18£208,810.95
nov. 2042£765.14£1,131.06£208,045.81
déc. 2042£769.29£1,126.91£207,276.52
janv. 2043£773.46£1,122.75£206,503.06
févr. 2043£777.65£1,118.56£205,725.42
mars 2043£781.86£1,114.35£204,943.56
avr. 2043£786.09£1,110.11£204,157.46
mai 2043£790.35£1,105.85£203,367.11
juin 2043£794.63£1,101.57£202,572.48
juil. 2043£798.94£1,097.27£201,773.54
août 2043£803.26£1,092.94£200,970.28
sept. 2043£807.62£1,088.59£200,162.67
oct. 2043£811.99£1,084.21£199,350.68
nov. 2043£816.39£1,079.82£198,534.29
déc. 2043£820.81£1,075.39£197,713.48
janv. 2044£825.26£1,070.95£196,888.22
févr. 2044£829.73£1,066.48£196,058.50
mars 2044£834.22£1,061.98£195,224.28
avr. 2044£838.74£1,057.46£194,385.54
mai 2044£843.28£1,052.92£193,542.25
juin 2044£847.85£1,048.35£192,694.40
juil. 2044£852.44£1,043.76£191,841.96
août 2044£857.06£1,039.14£190,984.90
sept. 2044£861.70£1,034.50£190,123.20
oct. 2044£866.37£1,029.83£189,256.83
nov. 2044£871.06£1,025.14£188,385.77
déc. 2044£875.78£1,020.42£187,509.98
janv. 2045£880.52£1,015.68£186,629.46
févr. 2045£885.29£1,010.91£185,744.16
mars 2045£890.09£1,006.11£184,854.07
avr. 2045£894.91£1,001.29£183,959.16
mai 2045£899.76£996.45£183,059.40
juin 2045£904.63£991.57£182,154.77
juil. 2045£909.53£986.67£181,245.24
août 2045£914.46£981.75£180,330.78
sept. 2045£919.41£976.79£179,411.37
oct. 2045£924.39£971.81£178,486.98
nov. 2045£929.40£966.80£177,557.58
déc. 2045£934.43£961.77£176,623.14
janv. 2046£939.50£956.71£175,683.65
févr. 2046£944.58£951.62£174,739.06
mars 2046£949.70£946.50£173,789.36
avr. 2046£954.85£941.36£172,834.52
mai 2046£960.02£936.19£171,874.50
juin 2046£965.22£930.99£170,909.28
juil. 2046£970.45£925.76£169,938.84
août 2046£975.70£920.50£168,963.14
sept. 2046£980.99£915.22£167,982.15
oct. 2046£986.30£909.90£166,995.85
nov. 2046£991.64£904.56£166,004.20
déc. 2046£997.01£899.19£165,007.19
janv. 2047£1,002.42£893.79£164,004.77
févr. 2047£1,007.84£888.36£162,996.93
mars 2047£1,013.30£882.90£161,983.63
avr. 2047£1,018.79£877.41£160,964.83
mai 2047£1,024.31£871.89£159,940.52
juin 2047£1,029.86£866.34£158,910.66
juil. 2047£1,035.44£860.77£157,875.22
août 2047£1,041.05£855.16£156,834.18
sept. 2047£1,046.69£849.52£155,787.49
oct. 2047£1,052.36£843.85£154,735.14
nov. 2047£1,058.06£838.15£153,677.08
déc. 2047£1,063.79£832.42£152,613.29
janv. 2048£1,069.55£826.66£151,543.75
févr. 2048£1,075.34£820.86£150,468.40
mars 2048£1,081.17£815.04£149,387.24
avr. 2048£1,087.02£809.18£148,300.21
mai 2048£1,092.91£803.29£147,207.30
juin 2048£1,098.83£797.37£146,108.47
juil. 2048£1,104.78£791.42£145,003.69
août 2048£1,110.77£785.44£143,892.92
sept. 2048£1,116.78£779.42£142,776.14
oct. 2048£1,122.83£773.37£141,653.30
nov. 2048£1,128.92£767.29£140,524.39
déc. 2048£1,135.03£761.17£139,389.36
janv. 2049£1,141.18£755.03£138,248.18
févr. 2049£1,147.36£748.84£137,100.82
mars 2049£1,153.57£742.63£135,947.25
avr. 2049£1,159.82£736.38£134,787.42
mai 2049£1,166.11£730.10£133,621.32
juin 2049£1,172.42£723.78£132,448.89
juil. 2049£1,178.77£717.43£131,270.12
août 2049£1,185.16£711.05£130,084.96
sept. 2049£1,191.58£704.63£128,893.39
oct. 2049£1,198.03£698.17£127,695.36
nov. 2049£1,204.52£691.68£126,490.83
déc. 2049£1,211.05£685.16£125,279.79
janv. 2050£1,217.61£678.60£124,062.18
févr. 2050£1,224.20£672.00£122,837.98
mars 2050£1,230.83£665.37£121,607.15
avr. 2050£1,237.50£658.71£120,369.65
mai 2050£1,244.20£652.00£119,125.45
juin 2050£1,250.94£645.26£117,874.51
juil. 2050£1,257.72£638.49£116,616.79
août 2050£1,264.53£631.67£115,352.26
sept. 2050£1,271.38£624.82£114,080.88
oct. 2050£1,278.27£617.94£112,802.62
nov. 2050£1,285.19£611.01£111,517.43
déc. 2050£1,292.15£604.05£110,225.28
janv. 2051£1,299.15£597.05£108,926.13
févr. 2051£1,306.19£590.02£107,619.94
mars 2051£1,313.26£582.94£106,306.68
avr. 2051£1,320.38£575.83£104,986.30
mai 2051£1,327.53£568.68£103,658.77
juin 2051£1,334.72£561.49£102,324.05
juil. 2051£1,341.95£554.26£100,982.10
août 2051£1,349.22£546.99£99,632.89
sept. 2051£1,356.53£539.68£98,276.36
oct. 2051£1,363.87£532.33£96,912.49
nov. 2051£1,371.26£524.94£95,541.22
déc. 2051£1,378.69£517.51£94,162.54
janv. 2052£1,386.16£510.05£92,776.38
févr. 2052£1,393.67£502.54£91,382.71
mars 2052£1,401.21£494.99£89,981.50
avr. 2052£1,408.80£487.40£88,572.69
mai 2052£1,416.44£479.77£87,156.26
juin 2052£1,424.11£472.10£85,732.15
juil. 2052£1,431.82£464.38£84,300.33
août 2052£1,439.58£456.63£82,860.75
sept. 2052£1,447.37£448.83£81,413.38
oct. 2052£1,455.21£440.99£79,958.16
nov. 2052£1,463.10£433.11£78,495.07
déc. 2052£1,471.02£425.18£77,024.04
janv. 2053£1,478.99£417.21£75,545.05
févr. 2053£1,487.00£409.20£74,058.05
mars 2053£1,495.06£401.15£72,562.99
avr. 2053£1,503.15£393.05£71,059.84
mai 2053£1,511.30£384.91£69,548.54
juin 2053£1,519.48£376.72£68,029.06
juil. 2053£1,527.71£368.49£66,501.35
août 2053£1,535.99£360.22£64,965.36
sept. 2053£1,544.31£351.90£63,421.05
oct. 2053£1,552.67£343.53£61,868.38
nov. 2053£1,561.08£335.12£60,307.29
déc. 2053£1,569.54£326.66£58,737.75
janv. 2054£1,578.04£318.16£57,159.71
févr. 2054£1,586.59£309.62£55,573.12
mars 2054£1,595.18£301.02£53,977.94
avr. 2054£1,603.82£292.38£52,374.12
mai 2054£1,612.51£283.69£50,761.61
juin 2054£1,621.25£274.96£49,140.36
juil. 2054£1,630.03£266.18£47,510.33
août 2054£1,638.86£257.35£45,871.48
sept. 2054£1,647.73£248.47£44,223.74
oct. 2054£1,656.66£239.55£42,567.08
nov. 2054£1,665.63£230.57£40,901.45
déc. 2054£1,674.65£221.55£39,226.80
janv. 2055£1,683.73£212.48£37,543.07
févr. 2055£1,692.85£203.36£35,850.23
mars 2055£1,702.02£194.19£34,148.21
avr. 2055£1,711.23£184.97£32,436.98
mai 2055£1,720.50£175.70£30,716.47
juin 2055£1,729.82£166.38£28,986.65
juil. 2055£1,739.19£157.01£27,247.46
août 2055£1,748.61£147.59£25,498.84
sept. 2055£1,758.09£138.12£23,740.76
oct. 2055£1,767.61£128.60£21,973.15
nov. 2055£1,777.18£119.02£20,195.97
déc. 2055£1,786.81£109.39£18,409.16
janv. 2056£1,796.49£99.72£16,612.67
févr. 2056£1,806.22£89.99£14,806.45
mars 2056£1,816.00£80.20£12,990.45
avr. 2056£1,825.84£70.36£11,164.61
mai 2056£1,835.73£60.47£9,328.88
juin 2056£1,845.67£50.53£7,483.21
juil. 2056£1,855.67£40.53£5,627.54
août 2056£1,865.72£30.48£3,761.82
sept. 2056£1,875.83£20.38£1,885.99
oct. 2056£1,885.99£10.22£0.00
This assumes a fixed Taux et equal Mensuelle payments, with Intérêts added Unité mois on the remaining Solde.