Home Loan EMI Calculator
Estimate your monthly repayment, total interest cost, and annual amortisation schedule before financing your dream home.
Plan your home loan
Enter your property loan requirement, interest rate, and preferred repayment tenure.
Repayment illustrationSpeak to our home loan team
Monthly Equated Instalment (EMI)
₹43,391
Principal loan amount₹50,00,000
Total interest payable₹54,13,879
Total amount payable₹1,04,13,879
Principal amountInterest amount
Year-wise Amortisation Schedule
Annual breakdown showing your principal repayment and reducing loan balance.
| Year | Opening Balance | Principal Paid | Interest Paid | Closing Balance |
|---|---|---|---|---|
| Year 1 | ₹50,00,000 | ₹99,511 | ₹4,21,182 | ₹49,00,489 |
| Year 2 | ₹49,00,489 | ₹1,08,307 | ₹4,12,387 | ₹47,92,181 |
| Year 3 | ₹47,92,181 | ₹1,17,881 | ₹4,02,813 | ₹46,74,300 |
| Year 4 | ₹46,74,300 | ₹1,28,300 | ₹3,92,394 | ₹45,46,000 |
| Year 5 | ₹45,46,000 | ₹1,39,641 | ₹3,81,053 | ₹44,06,359 |
| Year 6 | ₹44,06,359 | ₹1,51,984 | ₹3,68,710 | ₹42,54,375 |
| Year 7 | ₹42,54,375 | ₹1,65,418 | ₹3,55,276 | ₹40,88,957 |
| Year 8 | ₹40,88,957 | ₹1,80,039 | ₹3,40,655 | ₹39,08,918 |
| Year 9 | ₹39,08,918 | ₹1,95,953 | ₹3,24,741 | ₹37,12,965 |
| Year 10 | ₹37,12,965 | ₹2,13,274 | ₹3,07,420 | ₹34,99,691 |
| Year 11 | ₹34,99,691 | ₹2,32,125 | ₹2,88,569 | ₹32,67,566 |
| Year 12 | ₹32,67,566 | ₹2,52,643 | ₹2,68,051 | ₹30,14,923 |
| Year 13 | ₹30,14,923 | ₹2,74,974 | ₹2,45,720 | ₹27,39,949 |
| Year 14 | ₹27,39,949 | ₹2,99,279 | ₹2,21,415 | ₹24,40,670 |
| Year 15 | ₹24,40,670 | ₹3,25,733 | ₹1,94,961 | ₹21,14,937 |
| Year 16 | ₹21,14,937 | ₹3,54,525 | ₹1,66,169 | ₹17,60,412 |
| Year 17 | ₹17,60,412 | ₹3,85,862 | ₹1,34,832 | ₹13,74,550 |
| Year 18 | ₹13,74,550 | ₹4,19,968 | ₹1,00,726 | ₹9,54,582 |
| Year 19 | ₹9,54,582 | ₹4,57,090 | ₹63,604 | ₹4,97,492 |
| Year 20 | ₹4,97,492 | ₹4,97,492 | ₹23,202 | ₹0 |
The Equated Monthly Instalment (EMI) is calculated using the reducing balance method based on the formula: EMI = [P × r × (1+r)^n] / [(1+r)^n – 1]. Figures shown are indicative and exclude bank processing charges, legal inspection fees, GST, and property insurance. Sanction terms vary by lending institution.