Mortgage Calculator


Amortisation schedule calculations

This amortisation schedule calculator (that sounds more complicated than it is!) will work out your monthly repayments based on three values - the mortgage loan amount, the interest rate (APR) and the length of the mortgage term (usually 25 years, or 300 months).

Simply change the values on the left hand side to see the mortgage payment amounts, the interest and balance owed by month.


Format: 12m, 36m, 3y, 7y

#Payment Amt.Total InterestTotal PaymentsBalance
1£1169.18£502.51£1169.18£199333.33
2£1169.18£1005.03£2338.36£198666.67
3£1169.18£1507.54£3507.54£198000.00
4£1169.18£2010.05£4676.72£197333.33
5£1169.18£2512.57£5845.90£196666.67
6£1169.18£3015.08£7015.08£196000.00
7£1169.18£3517.59£8184.26£195333.33
8£1169.18£4020.11£9353.44£194666.67
9£1169.18£4522.62£10522.62£194000.00
10£1169.18£5025.13£11691.80£193333.33
11£1169.18£5527.65£12860.98£192666.67
12£1169.18£6030.16£14030.16£192000.00
13£1169.18£6532.67£15199.34£191333.33
14£1169.18£7035.19£16368.52£190666.67
15£1169.18£7537.70£17537.70£190000.00
16£1169.18£8040.21£18706.88£189333.33
17£1169.18£8542.73£19876.06£188666.67
18£1169.18£9045.24£21045.24£188000.00
19£1169.18£9547.75£22214.42£187333.33
20£1169.18£10050.27£23383.60£186666.67
21£1169.18£10552.78£24552.78£186000.00
22£1169.18£11055.30£25721.96£185333.33
23£1169.18£11557.81£26891.14£184666.67
24£1169.18£12060.32£28060.32£184000.00
25£1169.18£12562.84£29229.50£183333.33
26£1169.18£13065.35£30398.68£182666.67
27£1169.18£13567.86£31567.86£182000.00
28£1169.18£14070.38£32737.04£181333.33
29£1169.18£14572.89£33906.22£180666.67
30£1169.18£15075.40£35075.40£180000.00
31£1169.18£15577.92£36244.58£179333.33
32£1169.18£16080.43£37413.76£178666.67
33£1169.18£16582.94£38582.94£178000.00
34£1169.18£17085.46£39752.12£177333.33
35£1169.18£17587.97£40921.30£176666.67
36£1169.18£18090.48£42090.48£176000.00
37£1169.18£18593.00£43259.66£175333.33
38£1169.18£19095.51£44428.84£174666.67
39£1169.18£19598.02£45598.02£174000.00
40£1169.18£20100.54£46767.20£173333.33
41£1169.18£20603.05£47936.38£172666.67
42£1169.18£21105.56£49105.56£172000.00
43£1169.18£21608.08£50274.74£171333.33
44£1169.18£22110.59£51443.92£170666.67
45£1169.18£22613.10£52613.10£170000.00
46£1169.18£23115.62£53782.28£169333.33
47£1169.18£23618.13£54951.46£168666.67
48£1169.18£24120.64£56120.64£168000.00
49£1169.18£24623.16£57289.82£167333.33
50£1169.18£25125.67£58459.00£166666.67
51£1169.18£25628.18£59628.18£166000.00
52£1169.18£26130.70£60797.36£165333.33
53£1169.18£26633.21£61966.54£164666.67
54£1169.18£27135.72£63135.72£164000.00
55£1169.18£27638.24£64304.90£163333.33
56£1169.18£28140.75£65474.08£162666.67
57£1169.18£28643.26£66643.26£162000.00
58£1169.18£29145.78£67812.44£161333.33
59£1169.18£29648.29£68981.62£160666.67
60£1169.18£30150.80£70150.80£160000.00
61£1169.18£30653.32£71319.99£159333.33
62£1169.18£31155.83£72489.17£158666.67
63£1169.18£31658.35£73658.35£158000.00
64£1169.18£32160.86£74827.53£157333.33
65£1169.18£32663.37£75996.71£156666.67
66£1169.18£33165.89£77165.89£156000.00
67£1169.18£33668.40£78335.07£155333.33
68£1169.18£34170.91£79504.25£154666.67
69£1169.18£34673.43£80673.43£154000.00
70£1169.18£35175.94£81842.61£153333.33
71£1169.18£35678.45£83011.79£152666.67
72£1169.18£36180.97£84180.97£152000.00
73£1169.18£36683.48£85350.15£151333.33
74£1169.18£37185.99£86519.33£150666.67
75£1169.18£37688.51£87688.51£150000.00
76£1169.18£38191.02£88857.69£149333.33
77£1169.18£38693.53£90026.87£148666.67
78£1169.18£39196.05£91196.05£148000.00
79£1169.18£39698.56£92365.23£147333.33
80£1169.18£40201.07£93534.41£146666.67
81£1169.18£40703.59£94703.59£146000.00
82£1169.18£41206.10£95872.77£145333.33
83£1169.18£41708.61£97041.95£144666.67
84£1169.18£42211.13£98211.13£144000.00
85£1169.18£42713.64£99380.31£143333.33
86£1169.18£43216.15£100549.49£142666.67
87£1169.18£43718.67£101718.67£142000.00
88£1169.18£44221.18£102887.85£141333.33
89£1169.18£44723.69£104057.03£140666.67
90£1169.18£45226.21£105226.21£140000.00
91£1169.18£45728.72£106395.39£139333.33
92£1169.18£46231.23£107564.57£138666.67
93£1169.18£46733.75£108733.75£138000.00
94£1169.18£47236.26£109902.93£137333.33
95£1169.18£47738.77£111072.11£136666.67
96£1169.18£48241.29£112241.29£136000.00
97£1169.18£48743.80£113410.47£135333.33
98£1169.18£49246.31£114579.65£134666.67
99£1169.18£49748.83£115748.83£134000.00
100£1169.18£50251.34£116918.01£133333.33
101£1169.18£50753.86£118087.19£132666.67
102£1169.18£51256.37£119256.37£132000.00
103£1169.18£51758.88£120425.55£131333.33
104£1169.18£52261.40£121594.73£130666.67
105£1169.18£52763.91£122763.91£130000.00
106£1169.18£53266.42£123933.09£129333.33
107£1169.18£53768.94£125102.27£128666.67
108£1169.18£54271.45£126271.45£128000.00
109£1169.18£54773.96£127440.63£127333.33
110£1169.18£55276.48£128609.81£126666.67
111£1169.18£55778.99£129778.99£126000.00
112£1169.18£56281.50£130948.17£125333.33
113£1169.18£56784.02£132117.35£124666.67
114£1169.18£57286.53£133286.53£124000.00
115£1169.18£57789.04£134455.71£123333.33
116£1169.18£58291.56£135624.89£122666.67
117£1169.18£58794.07£136794.07£122000.00
118£1169.18£59296.58£137963.25£121333.33
119£1169.18£59799.10£139132.43£120666.67
120£1169.18£60301.61£140301.61£120000.00
121£1169.18£60804.12£141470.79£119333.33
122£1169.18£61306.64£142639.97£118666.67
123£1169.18£61809.15£143809.15£118000.00
124£1169.18£62311.66£144978.33£117333.33
125£1169.18£62814.18£146147.51£116666.67
126£1169.18£63316.69£147316.69£116000.00
127£1169.18£63819.20£148485.87£115333.33
128£1169.18£64321.72£149655.05£114666.67
129£1169.18£64824.23£150824.23£114000.00
130£1169.18£65326.74£151993.41£113333.33
131£1169.18£65829.26£153162.59£112666.67
132£1169.18£66331.77£154331.77£112000.00
133£1169.18£66834.28£155500.95£111333.33
134£1169.18£67336.80£156670.13£110666.67
135£1169.18£67839.31£157839.31£110000.00
136£1169.18£68341.82£159008.49£109333.33
137£1169.18£68844.34£160177.67£108666.67
138£1169.18£69346.85£161346.85£108000.00
139£1169.18£69849.36£162516.03£107333.33
140£1169.18£70351.88£163685.21£106666.67
141£1169.18£70854.39£164854.39£106000.00
142£1169.18£71356.91£166023.57£105333.33
143£1169.18£71859.42£167192.75£104666.67
144£1169.18£72361.93£168361.93£104000.00
145£1169.18£72864.45£169531.11£103333.33
146£1169.18£73366.96£170700.29£102666.67
147£1169.18£73869.47£171869.47£102000.00
148£1169.18£74371.99£173038.65£101333.33
149£1169.18£74874.50£174207.83£100666.67
150£1169.18£75377.01£175377.01£100000.00
151£1169.18£75879.53£176546.19£99333.33
152£1169.18£76382.04£177715.37£98666.67
153£1169.18£76884.55£178884.55£98000.00
154£1169.18£77387.07£180053.73£97333.33
155£1169.18£77889.58£181222.91£96666.67
156£1169.18£78392.09£182392.09£96000.00
157£1169.18£78894.61£183561.27£95333.33
158£1169.18£79397.12£184730.45£94666.67
159£1169.18£79899.63£185899.63£94000.00
160£1169.18£80402.15£187068.81£93333.33
161£1169.18£80904.66£188237.99£92666.67
162£1169.18£81407.17£189407.17£92000.00
163£1169.18£81909.69£190576.35£91333.33
164£1169.18£82412.20£191745.53£90666.67
165£1169.18£82914.71£192914.71£90000.00
166£1169.18£83417.23£194083.89£89333.33
167£1169.18£83919.74£195253.07£88666.67
168£1169.18£84422.25£196422.25£88000.00
169£1169.18£84924.77£197591.43£87333.33
170£1169.18£85427.28£198760.61£86666.67
171£1169.18£85929.79£199929.79£86000.00
172£1169.18£86432.31£201098.97£85333.33
173£1169.18£86934.82£202268.15£84666.67
174£1169.18£87437.33£203437.33£84000.00
175£1169.18£87939.85£204606.51£83333.33
176£1169.18£88442.36£205775.69£82666.67
177£1169.18£88944.87£206944.87£82000.00
178£1169.18£89447.39£208114.05£81333.33
179£1169.18£89949.90£209283.23£80666.67
180£1169.18£90452.41£210452.41£80000.00
181£1169.18£90954.93£211621.60£79333.33
182£1169.18£91457.44£212790.78£78666.67
183£1169.18£91959.96£213959.96£78000.00
184£1169.18£92462.47£215129.14£77333.33
185£1169.18£92964.98£216298.32£76666.67
186£1169.18£93467.50£217467.50£76000.00
187£1169.18£93970.01£218636.68£75333.33
188£1169.18£94472.52£219805.86£74666.67
189£1169.18£94975.04£220975.04£74000.00
190£1169.18£95477.55£222144.22£73333.33
191£1169.18£95980.06£223313.40£72666.67
192£1169.18£96482.58£224482.58£72000.00
193£1169.18£96985.09£225651.76£71333.33
194£1169.18£97487.60£226820.94£70666.67
195£1169.18£97990.12£227990.12£70000.00
196£1169.18£98492.63£229159.30£69333.33
197£1169.18£98995.14£230328.48£68666.67
198£1169.18£99497.66£231497.66£68000.00
199£1169.18£100000.17£232666.84£67333.33
200£1169.18£100502.68£233836.02£66666.67
201£1169.18£101005.20£235005.20£66000.00
202£1169.18£101507.71£236174.38£65333.33
203£1169.18£102010.22£237343.56£64666.67
204£1169.18£102512.74£238512.74£64000.00
205£1169.18£103015.25£239681.92£63333.33
206£1169.18£103517.76£240851.10£62666.67
207£1169.18£104020.28£242020.28£62000.00
208£1169.18£104522.79£243189.46£61333.33
209£1169.18£105025.30£244358.64£60666.67
210£1169.18£105527.82£245527.82£60000.00
211£1169.18£106030.33£246697.00£59333.33
212£1169.18£106532.84£247866.18£58666.67
213£1169.18£107035.36£249035.36£58000.00
214£1169.18£107537.87£250204.54£57333.33
215£1169.18£108040.38£251373.72£56666.67
216£1169.18£108542.90£252542.90£56000.00
217£1169.18£109045.41£253712.08£55333.33
218£1169.18£109547.92£254881.26£54666.67
219£1169.18£110050.44£256050.44£54000.00
220£1169.18£110552.95£257219.62£53333.33
221£1169.18£111055.47£258388.80£52666.67
222£1169.18£111557.98£259557.98£52000.00
223£1169.18£112060.49£260727.16£51333.33
224£1169.18£112563.01£261896.34£50666.67
225£1169.18£113065.52£263065.52£50000.00
226£1169.18£113568.03£264234.70£49333.33
227£1169.18£114070.55£265403.88£48666.67
228£1169.18£114573.06£266573.06£48000.00
229£1169.18£115075.57£267742.24£47333.33
230£1169.18£115578.09£268911.42£46666.67
231£1169.18£116080.60£270080.60£46000.00
232£1169.18£116583.11£271249.78£45333.33
233£1169.18£117085.63£272418.96£44666.67
234£1169.18£117588.14£273588.14£44000.00
235£1169.18£118090.65£274757.32£43333.33
236£1169.18£118593.17£275926.50£42666.67
237£1169.18£119095.68£277095.68£42000.00
238£1169.18£119598.19£278264.86£41333.33
239£1169.18£120100.71£279434.04£40666.67
240£1169.18£120603.22£280603.22£40000.00
241£1169.18£121105.73£281772.40£39333.33
242£1169.18£121608.25£282941.58£38666.67
243£1169.18£122110.76£284110.76£38000.00
244£1169.18£122613.27£285279.94£37333.33
245£1169.18£123115.79£286449.12£36666.67
246£1169.18£123618.30£287618.30£36000.00
247£1169.18£124120.81£288787.48£35333.33
248£1169.18£124623.33£289956.66£34666.67
249£1169.18£125125.84£291125.84£34000.00
250£1169.18£125628.35£292295.02£33333.33
251£1169.18£126130.87£293464.20£32666.67
252£1169.18£126633.38£294633.38£32000.00
253£1169.18£127135.89£295802.56£31333.33
254£1169.18£127638.41£296971.74£30666.67
255£1169.18£128140.92£298140.92£30000.00
256£1169.18£128643.43£299310.10£29333.33
257£1169.18£129145.95£300479.28£28666.67
258£1169.18£129648.46£301648.46£28000.00
259£1169.18£130150.97£302817.64£27333.33
260£1169.18£130653.49£303986.82£26666.67
261£1169.18£131156.00£305156.00£26000.00
262£1169.18£131658.52£306325.18£25333.33
263£1169.18£132161.03£307494.36£24666.67
264£1169.18£132663.54£308663.54£24000.00
265£1169.18£133166.06£309832.72£23333.33
266£1169.18£133668.57£311001.90£22666.67
267£1169.18£134171.08£312171.08£22000.00
268£1169.18£134673.60£313340.26£21333.33
269£1169.18£135176.11£314509.44£20666.67
270£1169.18£135678.62£315678.62£20000.00
271£1169.18£136181.14£316847.80£19333.33
272£1169.18£136683.65£318016.98£18666.67
273£1169.18£137186.16£319186.16£18000.00
274£1169.18£137688.68£320355.34£17333.33
275£1169.18£138191.19£321524.52£16666.67
276£1169.18£138693.70£322693.70£16000.00
277£1169.18£139196.22£323862.88£15333.33
278£1169.18£139698.73£325032.06£14666.67
279£1169.18£140201.24£326201.24£14000.00
280£1169.18£140703.76£327370.42£13333.33
281£1169.18£141206.27£328539.60£12666.67
282£1169.18£141708.78£329708.78£12000.00
283£1169.18£142211.30£330877.96£11333.33
284£1169.18£142713.81£332047.14£10666.67
285£1169.18£143216.32£333216.32£10000.00
286£1169.18£143718.84£334385.50£9333.33
287£1169.18£144221.35£335554.68£8666.67
288£1169.18£144723.86£336723.86£8000.00
289£1169.18£145226.38£337893.04£7333.33
290£1169.18£145728.89£339062.22£6666.67
291£1169.18£146231.40£340231.40£6000.00
292£1169.18£146733.92£341400.58£5333.33
293£1169.18£147236.43£342569.76£4666.67
294£1169.18£147738.94£343738.94£4000.00
295£1169.18£148241.46£344908.12£3333.33
296£1169.18£148743.97£346077.30£2666.67
297£1169.18£149246.48£347246.48£2000.00
298£1169.18£149749.00£348415.66£1333.33
299£1169.18£150251.51£349584.84£666.67
300£1169.18£150754.02£350754.02£0.00

ADVERT

Retiring Soon?
Get Instant Equity

Give your finance a boost with the UK's number one for equity release. See how much equity you could release today.

ADVERT

Selling or letting your property?

Advertise to the UK's widest network, saving on average £5,899. Rated in the top 1% of all UK estate agents. 99% of asking price achieved.

ADVERT
The shocking truth about credit agencies

The shocking truth about credit agencies

Unable to obtain credit? This report exposes how the credit agencies work to improve your credit score.