Amortization Calculator : Loan Schedule, Principal & Interest Breakdown
Visualize how every single payment breaks down into principal and interest over the entire lifetime of your loan with an interactive schedule table.
Interactive Calculator
100% Client-Side EngineAmortization Schedule
| Year | Principal Paid | Interest Paid | Total Paid | Ending Balance |
|---|---|---|---|---|
| Year 1 | $4,415.2 | $5,389.8 | $9,805 | $95,584.8 |
| Year 2 | $4,664.25 | $5,140.75 | $9,805 | $90,920.55 |
| Year 3 | $4,927.35 | $4,877.65 | $9,805 | $85,993.2 |
| Year 4 | $5,205.29 | $4,599.71 | $9,805 | $80,787.91 |
| Year 5 | $5,498.91 | $4,306.09 | $9,805 | $75,289 |
| Year 6 | $5,809.09 | $3,995.91 | $9,805 | $69,479.9 |
| Year 7 | $6,136.77 | $3,668.23 | $9,805 | $63,343.13 |
| Year 8 | $6,482.93 | $3,322.07 | $9,805 | $56,860.2 |
| Year 9 | $6,848.62 | $2,956.38 | $9,805 | $50,011.57 |
| Year 10 | $7,234.94 | $2,570.06 | $9,805 | $42,776.64 |
| Year 11 | $7,643.05 | $2,161.96 | $9,805 | $35,133.59 |
| Year 12 | $8,074.17 | $1,730.83 | $9,805 | $27,059.42 |
| Year 13 | $8,529.62 | $1,275.38 | $9,805 | $18,529.79 |
| Year 14 | $9,010.76 | $794.24 | $9,805 | $9,519.04 |
| Year 15 | $9,519.04 | $285.97 | $9,805 | $0 |
Step-by-Step Examples
$100,000 Loan for 15 Years at 5%
Amortization schedule examination.
Month 1 pays $416.67 interest and $374.12 principal; month 180 pays $3.28 interest and $787.51 principal.
How to Use This Tool
- Enter principal loan amount.
- Enter annual interest rate (APR).
- Specify loan term in years.
- Explore the complete periodic and annual amortization schedule.
Frequently Asked Questions
Related Calculators & Tools
Explore complementary calculators in this category.
Loan Calculator
Calculate fixed monthly loan payments, total interest paid, and full loan amortization schedule for personal, auto, and home loans.
EMI Calculator
Calculate your Equated Monthly Installment (EMI), total interest payable, and total loan payment instantly.
Monthly Payment Calculator
Determine your monthly loan installment across any interest rate and repayment period with complete principal and interest breakdown.
Total Interest Calculator
Calculate the total cumulative interest paid over the life of any loan and find your interest-to-principal cost ratio.