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
Monthly EMI
₹26,035
Total Interest
₹32,48,400
Total Payable
₹62,48,400
Interest Saved
₹0
with extra ₹0/mo
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
Where P = Principal, r = Annual rate/12/100, n = Total months
Key Insights from Amortisation Schedule
3 Real Indian Loan Amortisation Examples
1. Ramesh — ₹50L SBI Home Loan, 20 Years @ 8.75% 🏠
2. Priya — ₹5L HDFC Personal Loan, 3 Years @ 13% 💳
3. Suresh — ₹15L Car Loan, 7 Years @ 10% with ₹5K Extra/Month 🚗
5 Expert Tips for Using Your Loan Amortisation Schedule
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.
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.
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.
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%.
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?
How is EMI split between principal and interest?
How much does extra monthly payment save?
Flat rate vs reducing balance — what’s the difference?
How to use amortisation for Section 24(b) tax deduction?
Reduce EMI or tenure after rate cut?
How many months to repay 50% of principal?
Should I prepay loan or invest?
How to get amortisation schedule from my bank?
What is ₹30 lakh home loan amortisation at 8.5% for 20 years?
What happens after balance transfer?
Is there prepayment penalty on Indian home loans?
What is a bullet loan amortisation?
How does EMI moratorium affect the schedule?
Why is my loan balance still high after 5 years?
How to print or download amortisation schedule PDF?
Does amortisation change with floating interest rate?
What is the difference between amortisation and depreciation?
How to use this calculator for mid-loan scenarios?
What is year-wise summary vs monthly amortisation?
Related Calculators
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.