EMI Calculator with Amortisation Schedule
Your EMI, and the schedule that shows how little of an early payment actually reduces what you owe.
Your numbers
Nothing you type here leaves your device as you work. Saving is the only thing that sends it anywhere, and only when you ask.
₹50 lakh
In months. 240 is 20 years.
₹ MoneyLingo · moneylingo.in
EMI Calculator with Amortisation Schedule
Worked out on 13/8/2026
| Loan amount | 5000000 |
|---|---|
| Interest rate | 9 |
| Tenure | 240 |
My scenarios (0/10)
Snapshots of your inputs, so you can flip between them — “20 years at 9%” against “15 years at 9.5%”. Stored in this browser only, no account needed.
- Total interest
- ₹58 lakh
- Total you repay
- ₹1.08 crore
- Interest as a share of what you borrowed
- 116%
- Principal overtakes interest in
- Month 149
About year 13
What you still owe, month by month
- Outstanding balance
- Paid off
What you actually repay
- The loan₹50 lakh
- Interest₹58 lakh
Amortisation
| Month | EMI | Interest | Principal | Balance |
|---|---|---|---|---|
| 1 | ₹44,986 | ₹37,500 | ₹7,486 | ₹49.9 lakh |
| 13 | ₹44,986 | ₹36,798 | ₹8,189 | ₹49 lakh |
| 25 | ₹44,986 | ₹36,030 | ₹8,957 | ₹47.9 lakh |
| 37 | ₹44,986 | ₹35,189 | ₹9,797 | ₹46.8 lakh |
| 49 | ₹44,986 | ₹34,270 | ₹10,716 | ₹45.6 lakh |
| 61 | ₹44,986 | ₹33,265 | ₹11,721 | ₹44.2 lakh |
What this means
- In the first month, ₹37,500 of the ₹44,986 EMI is interest — 83% of the payment. Only ₹7,486 reduces what you owe.
- Principal only starts exceeding interest in month 149, roughly year 13. Leaving a long loan in its early years means paying mostly interest.
- Total interest is ₹57,96,711 on a loan of ₹50,00,000 — 116% of the amount borrowed.
Questions people actually ask
- Why does my loan balance barely move in the first few years?
- Because most of each early instalment is interest. On a twenty-year home loan, roughly 80% of the first year’s payments go on interest and only 20% reduces the principal. The schedule on this page shows the month in which that finally flips.
Where these numbers come from
Every rate this tool uses, its source, and the date a human last checked it against that source.
- DICGC deposit insurance cover, per depositor per bank · checked 2026-04-05
Covers principal and interest together, aggregated across all branches of the same bank, in the same right and capacity.
- s.194A threshold for interest paid by a bank to a resident · checked 2026-04-05
- s.194A threshold for a resident senior citizen · checked 2026-04-05
- s.194A rate where PAN is furnished · checked 2026-04-05
20% where PAN is not furnished. TDS is not the final tax — the interest is still taxable at your slab rate.
Related calculators
Loan Prepayment Calculator
What a lump sum or a higher EMI actually saves — and how differently reducing the tenure and reducing the EMI work out.
Credit Card Minimum Due Calculator
How long a balance takes to clear if you pay only the minimum, and what that costs in interest and GST.
Flat vs Reducing Interest Rate Converter
What a "flat rate" loan really costs, expressed as the reducing-balance rate loans are actually compared on.
Understand what the number means
A figure on its own decides nothing. These explain what is being calculated and what changes it.
Course
Buying a home without getting played
Down payments and EMIs as plain arithmetic, the certificates that do the real protecting, and the builder clauses that are a reason to walk away entirely.
Course
Home loans: the 20-year arithmetic
Early EMIs are almost all interest, a longer tenure quietly doubles what the loan costs, and the repo rate reaches straight into your monthly payment.
Article
What a wedding or a master's really costs
A large planned event has two numbers, not one: what it costs, and what it costs to pay for it that way. Borrowing and spending savings both have a price.