Loan Amortisation Schedule India 2025-26 Month-by-Month EMI Breakdown — Principal, Interest & Balance for Home, Personal, Car & Business Loans

Updated: 17 Jun 2026  |  Full amortisation table  |  Prepayment impact  |  Year-wise summary  |  PDF export

30,00,000
₹10K₹10 Cr
8.50%
5%36%
20 years
1 yr30 yrs

Monthly EMI

26,035

Total Interest

32,48,400

Total Payable

62,48,400

Month-by-Month Amortisation Schedule

# Month EMI (₹) Principal (₹) Interest (₹) Extra (₹) Balance (₹) % Paid

How Loan Amortisation Works in India — EMI Breakdown, Prepayment & Reducing Balance Method

Loan amortisation is the process of paying off a loan through regular EMIs where each payment covers interest on the outstanding balance and repays a portion of the principal. Indian banks calculate EMI using the reducing balance method — interest is charged only on the outstanding principal each month, not the original loan amount. This is different from (and better than) the flat rate method where interest is charged on the original amount throughout.

Reducing Balance EMI Formula

EMI = P × r × (1+r)ⁿ / [(1+r)ⁿ − 1]
Monthly Interest = Outstanding Balance × (r/12)
Monthly Principal = EMI − Monthly Interest
New Balance = Old Balance − Monthly Principal

Where P = Principal, r = Annual rate/12/100, n = Total months

Key Insights from Amortisation Schedule

Early EMIs are mostly interest: In a ₹30L/20yr home loan at 8.5%, Month 1 EMI = ₹26,035. Of this, ₹21,250 is interest and only ₹4,785 is principal. By Month 240, EMI = ₹26,035 but ₹25,851 is principal and only ₹184 is interest.
Prepay early for maximum benefit: Extra ₹5,000/month in the first year saves ₹8.7L in interest and closes loan 4.2 years early. Same ₹5,000/month from Year 10 saves only ₹2.1L. Time value of prepayment is highest in early years.
Total interest can exceed principal: For a 20-year home loan, you pay more in interest than the original loan amount. This is why amortisation schedules are essential — to understand the true cost of borrowing.

3 Real Indian Loan Amortisation Examples

1. Ramesh — ₹50L SBI Home Loan, 20 Years @ 8.75% 🏠

EMI
₹43,881
Yr 1 Principal
₹79,258
Yr 1 Interest
₹4,47,314
Total Interest
₹55,31,440
Loan closes
Jun 2046
Schedule insight: In Year 1, Ramesh pays ₹5,26,572 in EMIs but reduces loan balance by only ₹79,258. By Year 10, he owes ₹38.7L despite paying ₹52.7L. The schedule reveals that 85% of first-year payments go to interest. If Ramesh adds ₹10,000/month extra from Year 1: loan closes in 14.3 years (vs 20) and saves ₹18.4L in interest.

2. Priya — ₹5L HDFC Personal Loan, 3 Years @ 13% 💳

EMI
₹16,851
Month 1 Interest
₹5,417
Month 1 Principal
₹11,434
Total Interest
₹1,06,636
Loan closes
Jun 2029
Personal loan amortisation: 3-year personal loans amortise much faster than home loans. By Month 12, Priya’s outstanding principal is ₹3.62L (27.6% repaid). Personal loans at 13% are much costlier than home loans — the amortisation schedule helps decide: should Priya use a windfall to prepay at Month 12? Remaining interest at Month 12 = ₹64,900. Prepaying ₹3.62L saves ₹64,900 — a guaranteed 17.9% return on the prepayment — better than FD returns.

3. Suresh — ₹15L Car Loan, 7 Years @ 10% with ₹5K Extra/Month 🚗

Base EMI
₹24,726
With ₹5K extra
₹29,726/mo
Closes early by
14 months
Interest saved
₹1,12,400
Extra payment power: Adding just ₹5,000/month to Suresh’s car loan payment reduces his loan by 14 months and saves ₹1,12,400 in interest. Use the “Extra EMI/mo” field above to see this impact for your loan. For car loans (5–7 year tenures), extra payments work even more powerfully than for home loans because the entire remaining schedule compresses significantly.

5 Expert Tips for Using Your Loan Amortisation Schedule

01

Prepay in the First 5 Years — Every ₹1 Saves ₹2–4 in Interest

Loan amortisation front-loads interest. For a 20-year home loan, over 60% of your total interest is paid in the first 10 years. Any bonus, increment, or windfall invested in prepayment before Year 5 generates the highest interest savings. Compare: ₹1L prepayment in Year 1 saves ₹2.8L in remaining interest on a 20yr home loan at 8.75%. Same ₹1L prepayment in Year 15 saves only ₹38,000. The amortisation schedule makes this visible — check your current month’s balance and calculate remaining interest.

02

Request Your Bank’s Official Amortisation Statement Every April

Your bank’s amortisation statement is mandatory for income tax filing — you need it to claim Section 24(b) home loan interest deduction (up to ₹2L/year for self-occupied property). Banks issue an annual interest certificate by April 30 showing principal paid and interest paid during the financial year. Match this against the amortisation schedule generated here to spot discrepancies. Available on: SBI YONO, HDFC NetBanking, ICICI iMobile. If values differ significantly, contact your bank — errors in amortisation tracking are more common than expected.

03

Reduce Tenure, Not EMI, After Rate Cuts — Saves More Interest

When RBI cuts repo rate and your floating home loan rate drops, banks give two options: (a) Keep EMI same, reduce tenure; (b) Reduce EMI, keep tenure same. Always choose option (a) — reduce tenure. On ₹30L loan: rate drops from 8.75% to 8.25%. Keeping EMI at ₹26,035 reduces tenure by 1.4 years and saves ₹3.2L in total interest. Reducing EMI to ₹24,898 keeps tenure same but saves only ₹3.2L — identical savings but you miss the opportunity to close the loan faster. Reducing tenure also protects against future rate increases.

04

Use the Schedule to Plan Your Section 24(b) Deduction Optimally

Home loan interest paid is deductible under Section 24(b) — up to ₹2L/year for self-occupied property (unlimited for let-out). From your amortisation schedule, you can see exactly how much interest you’ll pay each financial year. For a new loan, the first year often has high interest (ideal for maximum 24(b) deduction). If you took a loan in the middle of the financial year, pro-rate the EMIs. Compare Section 24(b) deduction potential against total interest paid to assess the true post-tax cost of your home loan. At 30% bracket: ₹2L deduction = ₹60,000 tax saving annually — reducing effective home loan rate by 0.5–1%.

05

Compare Flat Rate vs Reducing Balance — Never Take a Flat Rate Loan

Some NBFCs and microfinance lenders quote flat interest rates. A 12% flat rate sounds similar to 12% reducing balance — but the effective annual rate on flat is approximately 21.5% for a 5-year loan. Amortisation schedules assume reducing balance. If a lender quotes flat rate: effective rate ≈ 2× stated flat rate for 3-5 year loans. Always demand the reducing balance equivalent rate and APR (Annual Percentage Rate) from any lender before signing. RBI mandates all banks to disclose APR — available in your sanction letter. Never compare rates without confirming whether they are flat or reducing balance.

Frequently Asked Questions — Loan Amortisation Schedule India

What is a loan amortisation schedule?+
Complete month-by-month table showing EMI breakdown into principal + interest, and outstanding balance after each payment. Indian banks use reducing balance method — interest on outstanding balance only, decreasing each month as you repay.
How is EMI split between principal and interest?+
Monthly Interest = Outstanding Balance × (Annual Rate ÷ 12 ÷ 100). Monthly Principal = EMI − Monthly Interest. Early EMIs are mostly interest (80–90% for home loans). As balance reduces over years, principal portion increases and interest decreases.
How much does extra monthly payment save?+
Extra ₹5,000/month on ₹30L home loan @ 8.75%/20yr saves ₹8.7L and closes 4.2 years early. Use the “Extra EMI/mo” field above to calculate your specific savings. Early prepayment saves 2–4× more than prepayment in later years.
Flat rate vs reducing balance — what’s the difference?+
Flat rate: interest on original amount throughout. Reducing balance: interest on outstanding balance only. 12% flat ≈ 21.5% effective rate for a 5-year loan. All Indian banks use reducing balance. Never compare a flat rate NBFC loan with a reducing balance bank loan directly.
How to use amortisation for Section 24(b) tax deduction?+
Sum the “Interest” column for April to March to get your annual home loan interest for Section 24(b) deduction (up to ₹2L for self-occupied). Sum “Principal” column for Section 80C deduction (within ₹1.5L limit). Bank’s annual interest certificate confirms exact figures.
Reduce EMI or tenure after rate cut?+
Always reduce tenure — save more interest and close loan faster. Reducing EMI keeps tenure same but gives identical total savings with lost opportunity to close early. After RBI rate cut: ask bank to keep EMI constant, reduce tenure.
How many months to repay 50% of principal?+
20-year home loan at 8.75%: ~174 months (14.5 years) to repay 50% of principal. Early years barely touch the principal. Check the “% Paid” column in the table above for your loan’s specific milestone.
Should I prepay loan or invest?+
Effective home loan cost for 30% bracket with 24(b) deduction = 8.75% × 0.7 = 6.1%. Nifty 50 expected return post-tax ≈ 10.5%. Investing beats prepaying home loan mathematically. For personal/car loans (12%+): prepay — higher rate than likely investment returns.
How to get amortisation schedule from my bank?+
SBI: YONO → Loan Accounts → Repayment Schedule. HDFC: NetBanking → Loans → Statement. ICICI: iMobile Pay → Loan → Amortisation. Annual interest certificate available by April 30. Physical branch visit with loan number as fallback.
What is ₹30 lakh home loan amortisation at 8.5% for 20 years?+
EMI = ₹26,035/month. Total interest = ₹32,48,400. Year 1: only ₹62,544 of ₹3,12,420 paid goes to principal (20%). Balance after 5 years = ₹26.2L despite paying ₹15.6L in EMIs. See complete schedule in table above.
What happens after balance transfer?+
New amortisation schedule starts from transferred outstanding balance at new interest rate. Enter your current outstanding balance as “Loan Amount” and remaining tenure to calculate new schedule. Request updated schedule from new bank at transfer.
Is there prepayment penalty on Indian home loans?+
Zero prepayment penalty on floating rate home loans from banks (RBI mandate). Fixed rate or NBFC loans may have 2–5% charge on prepaid amount. Confirm with lender before large ad-hoc prepayments. Part prepayments reduce balance and shorten tenure.
What is a bullet loan amortisation?+
Bullet loan: only interest paid monthly; entire principal at maturity. Balance stays unchanged throughout. Common in working capital, overdraft, real estate bridge loans. Most home/personal/car loans are regular reducing balance (principal + interest each month).
How does EMI moratorium affect the schedule?+
During moratorium: EMI paused but interest accrues and is added to principal. Post-moratorium schedule recomputes from higher balance. A 3-month moratorium on ₹30L/8.5% adds ~₹64K to outstanding and increases total interest by ~₹1.4L. Always request updated schedule after moratorium.
Why is my loan balance still high after 5 years?+
Normal for long tenure loans. 20-year home loan: after 5 years (60 EMIs) only ~12% of principal repaid. Early EMIs are 80%+ interest. Principal only begins growing significantly after Year 8–10. The amortisation table above shows exactly why.
How to print or download amortisation schedule PDF?+
Click “Print / PDF” button → change printer to “Save as PDF” in print dialog. The print view shows only the schedule table in a clean format. On mobile: Share → Print → Save as PDF. Accepted by banks and tax advisers as loan schedule reference.
Does amortisation change with floating interest rate?+
Yes — floating rate (RLLR-linked) loans get a new schedule after each RBI rate change. Bank sends revised schedule. To recalculate: enter your current outstanding balance as loan amount and remaining months as tenure at new interest rate. This calculator handles mid-loan recomputation.
What is the difference between amortisation and depreciation?+
Amortisation: paying off a loan through regular instalments (reduces debt). Depreciation: spreading cost of a physical asset over its useful life (reduces asset value for accounting). Both involve gradual reduction over time but apply to completely different things — loans vs assets.
How to use this calculator for mid-loan scenarios?+
If you’ve already paid EMIs for 3 years: enter your current outstanding balance (check bank app) as Loan Amount, remaining months as Tenure, current rate, and today as start month. The schedule accurately reflects where you are in the loan lifecycle. Useful for prepayment planning and rate change scenarios.
What is year-wise summary vs monthly amortisation?+
Month-by-month: shows every EMI — useful for verification, tax certificates, bank statement matching. Year-wise summary: aggregated annual view — total principal paid, total interest paid, closing balance per year. Use year-wise for tax planning (Section 24(b) and 80C). Toggle between both using the button above the table.

Disclaimer — Loan Amortisation Schedule (CalcWise Finance)

The amortisation schedules generated by this tool are indicative only. Actual loan schedules may differ due to processing fees, insurance premiums, mid-tenure rate changes (floating rate loans), and bank-specific calculation methods. This tool uses the standard reducing balance EMI formula. CalcWise Finance is not a bank or lending institution.

Regulatory authorities: Lending regulations in India are governed by the Reserve Bank of India — rbi.org.in. For fair lending practices and APR disclosure requirements: RBI CMS — cms.rbi.org.in. Last Updated: 17 Jun 2026.