Calculators

Loan amortization calculator

Amount, rate and term: get the monthly payment, how much interest you pay and the full schedule, month by month. Then try paying off part of the principal early.

The loan

The schedule

PrincipalInterest
Monthly payment€554.60
Total interest€33,103.42
Total paid€133,103.42
Number of payments240

What if I pay off part of it early?

Interest saved€9,280.92
Penalty€0.00
Net saving€9,280.92
Same payment: payments left128
Same term: new payment€416.48

Year by year: principal and interest

Bar chart of the payments made in each of the 20 years: in the first year €3,705.85 of principal and €2,949.32 of interest, in the last €6,548.27 of principal and €106.90 of interest.
Year 1PrincipalInterestYear 20
PaymentPrincipalInterestBalance left
1€304.60€250.00€99,695.40
2€305.36€249.24€99,390.04
3€306.12€248.48€99,083.92
4€306.89€247.71€98,777.03
5€307.66€246.94€98,469.38
6€308.42€246.17€98,160.95
7€309.20€245.40€97,851.76
8€309.97€244.63€97,541.79
9€310.74€243.85€97,231.05
10€311.52€243.08€96,919.53
11€312.30€242.30€96,607.23
12€313.08€241.52€96,294.15
13€313.86€240.74€95,980.29
14€314.65€239.95€95,665.64
15€315.43€239.16€95,350.21
16€316.22€238.38€95,033.98
17€317.01€237.58€94,716.97
18€317.81€236.79€94,399.17
19€318.60€236.00€94,080.57
20€319.40€235.20€93,761.17
21€320.19€234.40€93,440.98
22€321.00€233.60€93,119.98
23€321.80€232.80€92,798.18
24€322.60€232.00€92,475.58
25€323.41€231.19€92,152.17
26€324.22€230.38€91,827.96
27€325.03€229.57€91,502.93
28€325.84€228.76€91,177.09
29€326.65€227.94€90,850.43
30€327.47€227.13€90,522.96
31€328.29€226.31€90,194.67
32€329.11€225.49€89,865.56
33€329.93€224.66€89,535.63
34€330.76€223.84€89,204.87
35€331.59€223.01€88,873.28
36€332.41€222.18€88,540.87
37€333.25€221.35€88,207.62
38€334.08€220.52€87,873.54
39€334.91€219.68€87,538.63
40€335.75€218.85€87,202.88
41€336.59€218.01€86,866.29
42€337.43€217.17€86,528.86
43€338.28€216.32€86,190.58
44€339.12€215.48€85,851.46
45€339.97€214.63€85,511.49
46€340.82€213.78€85,170.67
47€341.67€212.93€84,829.00
48€342.53€212.07€84,486.48
49€343.38€211.22€84,143.09
50€344.24€210.36€83,798.85
51€345.10€209.50€83,453.75
52€345.96€208.63€83,107.79
53€346.83€207.77€82,760.96
54€347.70€206.90€82,413.27
55€348.56€206.03€82,064.70
56€349.44€205.16€81,715.27
57€350.31€204.29€81,364.96
58€351.19€203.41€81,013.77
59€352.06€202.53€80,661.71
60€352.94€201.65€80,308.77
61€353.83€200.77€79,954.94
62€354.71€199.89€79,600.23
63€355.60€199.00€79,244.63
64€356.49€198.11€78,888.15
65€357.38€197.22€78,530.77
66€358.27€196.33€78,172.50
67€359.17€195.43€77,813.33
68€360.06€194.53€77,453.27
69€360.96€193.63€77,092.30
70€361.87€192.73€76,730.44
71€362.77€191.83€76,367.67
72€363.68€190.92€76,003.99
73€364.59€190.01€75,639.40
74€365.50€189.10€75,273.90
75€366.41€188.18€74,907.49
76€367.33€187.27€74,540.16
77€368.25€186.35€74,171.91
78€369.17€185.43€73,802.74
79€370.09€184.51€73,432.65
80€371.02€183.58€73,061.64
81€371.94€182.65€72,689.69
82€372.87€181.72€72,316.82
83€373.81€180.79€71,943.02
84€374.74€179.86€71,568.28
85€375.68€178.92€71,192.60
86€376.62€177.98€70,815.98
87€377.56€177.04€70,438.42
88€378.50€176.10€70,059.92
89€379.45€175.15€69,680.48
90€380.40€174.20€69,300.08
91€381.35€173.25€68,918.73
92€382.30€172.30€68,536.43
93€383.26€171.34€68,153.17
94€384.21€170.38€67,768.96
95€385.18€169.42€67,383.78
96€386.14€168.46€66,997.65
97€387.10€167.49€66,610.54
98€388.07€166.53€66,222.47
99€389.04€165.56€65,833.43
100€390.01€164.58€65,443.42
101€390.99€163.61€65,052.43
102€391.97€162.63€64,660.46
103€392.95€161.65€64,267.51
104€393.93€160.67€63,873.59
105€394.91€159.68€63,478.67
106€395.90€158.70€63,082.77
107€396.89€157.71€62,685.88
108€397.88€156.71€62,288.00
109€398.88€155.72€61,889.12
110€399.87€154.72€61,489.24
111€400.87€153.72€61,088.37
112€401.88€152.72€60,686.49
113€402.88€151.72€60,283.61
114€403.89€150.71€59,879.72
115€404.90€149.70€59,474.83
116€405.91€148.69€59,068.91
117€406.93€147.67€58,661.99
118€407.94€146.65€58,254.05
119€408.96€145.64€57,845.08
120€409.98€144.61€57,435.10
121€411.01€143.59€57,024.09
122€412.04€142.56€56,612.05
123€413.07€141.53€56,198.98
124€414.10€140.50€55,784.88
125€415.14€139.46€55,369.75
126€416.17€138.42€54,953.58
127€417.21€137.38€54,536.36
128€418.26€136.34€54,118.11
129€419.30€135.30€53,698.80
130€420.35€134.25€53,278.45
131€421.40€133.20€52,857.05
132€422.45€132.14€52,434.60
133€423.51€131.09€52,011.09
134€424.57€130.03€51,586.52
135€425.63€128.97€51,160.88
136€426.70€127.90€50,734.19
137€427.76€126.84€50,306.43
138€428.83€125.77€49,877.59
139€429.90€124.69€49,447.69
140€430.98€123.62€49,016.71
141€432.06€122.54€48,584.66
142€433.14€121.46€48,151.52
143€434.22€120.38€47,717.30
144€435.30€119.29€47,282.00
145€436.39€118.20€46,845.61
146€437.48€117.11€46,408.12
147€438.58€116.02€45,969.54
148€439.67€114.92€45,529.87
149€440.77€113.82€45,089.10
150€441.87€112.72€44,647.22
151€442.98€111.62€44,204.24
152€444.09€110.51€43,760.16
153€445.20€109.40€43,314.96
154€446.31€108.29€42,868.65
155€447.43€107.17€42,421.22
156€448.54€106.05€41,972.68
157€449.67€104.93€41,523.01
158€450.79€103.81€41,072.22
159€451.92€102.68€40,620.31
160€453.05€101.55€40,167.26
161€454.18€100.42€39,713.08
162€455.31€99.28€39,257.76
163€456.45€98.14€38,801.31
164€457.59€97.00€38,343.72
165€458.74€95.86€37,884.98
166€459.89€94.71€37,425.09
167€461.03€93.56€36,964.06
168€462.19€92.41€36,501.87
169€463.34€91.25€36,038.53
170€464.50€90.10€35,574.03
171€465.66€88.94€35,108.36
172€466.83€87.77€34,641.54
173€467.99€86.60€34,173.54
174€469.16€85.43€33,704.38
175€470.34€84.26€33,234.04
176€471.51€83.09€32,762.53
177€472.69€81.91€32,289.84
178€473.87€80.72€31,815.97
179€475.06€79.54€31,340.91
180€476.25€78.35€30,864.66
181€477.44€77.16€30,387.23
182€478.63€75.97€29,908.60
183€479.83€74.77€29,428.77
184€481.03€73.57€28,947.75
185€482.23€72.37€28,465.52
186€483.43€71.16€27,982.08
187€484.64€69.96€27,497.44
188€485.85€68.74€27,011.59
189€487.07€67.53€26,524.52
190€488.29€66.31€26,036.23
191€489.51€65.09€25,546.73
192€490.73€63.87€25,056.00
193€491.96€62.64€24,564.04
194€493.19€61.41€24,070.85
195€494.42€60.18€23,576.43
196€495.66€58.94€23,080.77
197€496.90€57.70€22,583.88
198€498.14€56.46€22,085.74
199€499.38€55.21€21,586.36
200€500.63€53.97€21,085.72
201€501.88€52.71€20,583.84
202€503.14€51.46€20,080.70
203€504.40€50.20€19,576.31
204€505.66€48.94€19,070.65
205€506.92€47.68€18,563.73
206€508.19€46.41€18,055.54
207€509.46€45.14€17,546.08
208€510.73€43.87€17,035.35
209€512.01€42.59€16,523.34
210€513.29€41.31€16,010.05
211€514.57€40.03€15,495.48
212€515.86€38.74€14,979.62
213€517.15€37.45€14,462.47
214€518.44€36.16€13,944.03
215€519.74€34.86€13,424.29
216€521.04€33.56€12,903.26
217€522.34€32.26€12,380.92
218€523.65€30.95€11,857.27
219€524.95€29.64€11,332.32
220€526.27€28.33€10,806.05
221€527.58€27.02€10,278.47
222€528.90€25.70€9,749.57
223€530.22€24.37€9,219.34
224€531.55€23.05€8,687.79
225€532.88€21.72€8,154.92
226€534.21€20.39€7,620.71
227€535.55€19.05€7,085.16
228€536.88€17.71€6,548.27
229€538.23€16.37€6,010.05
230€539.57€15.03€5,470.48
231€540.92€13.68€4,929.55
232€542.27€12.32€4,387.28
233€543.63€10.97€3,843.65
234€544.99€9.61€3,298.66
235€546.35€8.25€2,752.31
236€547.72€6.88€2,204.59
237€549.09€5.51€1,655.51
238€550.46€4.14€1,105.05
239€551.83€2.76€553.21
240€553.21€1.38€0.00

Fixed-payment (French) schedule, with the TAN (the nominal annual rate) and monthly payments. It leaves out arrangement fees, insurance and variable rates: for the real cost you need the TAEG (the APR) in your contract.

Same payment, less interest each month

In a French schedule the payment stays the same, but at the start almost all of it goes to interest; over time the share that pays off the principal grows. That's why paying off part of the loan early saves more than doing it near the end.

The penalty field follows Italian rules: in Italy a home mortgage can be paid off early with no fees or penalties. For other loans, check your contract.

Other tools

Sources and legal references, in Italian (2)

Sources checked on 2 October 2026. Rules change: always check the version in force or ask an adviser.

For information only. The calculations are simplified estimates and the texts summarise rules that change: they are not tax advice. Always check with your broker, the rules in force or an adviser.

All your debts in one place.

BuddyBudget works out the TAEG (the Italian APR) and compares paying off early with surroga (moving the mortgage to another bank), with interest saved, penalty and costs. The debt counts in your net worth. Try the demo

Get started free