Skip to main content
My Real EstateSimulator
Dashboard
Amortization Schedule
FR
My Real Estate Simulator
FR

Loan Amortization Schedule Calculator

Visualize your mortgage repayment month by month

How does an amortization schedule work?

The amortization schedule is an essential tool to visualize your mortgage loan repayment. It details month by month the breakdown between principal and interest.

What is an amortization schedule?

The amortization schedule presents the complete repayment schedule of your loan. For each monthly payment, you can see the principal repaid, interest paid, and remaining balance. This tool helps you understand how your debt evolves over time.

Understanding principal/interest allocation

At the beginning of the loan, the interest portion is larger than the principal portion in your monthly payment. This proportion gradually reverses: at the end of the loan, you mainly repay principal. This is why early repayment at the start of the loan saves more interest.

Using the schedule to optimize

The amortization schedule helps you make strategic decisions: determine the best time for early repayment, compare different loan durations, or assess the impact of refinancing. You can also export the schedule to CSV for your personal analysis.

The Annual Percentage Rate (APR)

The APR includes all credit costs: interest rate, application fees, borrower insurance, guarantees. It allows you to objectively compare different loan offers. An APR of 4% means the total cost of credit represents 4% per year of the amount borrowed.

Frequently Asked Questions

What is the difference between an amortizing loan and a bullet loan?

An amortizing loan is the most common type: you gradually repay principal and interest each month. Conversely, a bullet loan only repays interest throughout the term, then the principal in one lump sum at the end. Amortizing loans are preferred for primary residences as they allow gradual ownership.

Why is interest higher at the beginning of the loan?

Interest is calculated on the remaining balance. At the start of the loan, this amount is maximum, so interest is high. As repayments progress, the principal decreases, and so does the interest. The monthly payment remains fixed, but its composition changes: more principal, less interest over time.

When should I make an early repayment?

Early repayment is more advantageous at the beginning of the loan, as you save future interest that would have been calculated on this principal. At the end of the loan, the impact is lower as you have already paid most of the interest. Watch out for early repayment penalties that may reduce the benefit.

How do I calculate the total cost of my credit?

Total cost of credit = (Monthly payment × Number of months) - Amount borrowed. For example, for a €200,000 loan at 3.5% over 20 years with a monthly payment of €1,160, the total cost will be (€1,160 × 240 months) - €200,000 = €78,400 in interest. Our calculator displays this cost automatically.

What does APR mean and why is it important?

The Annual Percentage Rate (APR) represents the total real cost of your credit including all fees: interest, insurance, application fees, guarantees. It allows objective comparison of multiple loan offers. APR is always higher than the nominal rate. It is the legal reference indicator for comparing credits.

Can I modulate my monthly payments?

Some loan contracts offer payment modulation. You can increase your payments (to repay faster and save interest) or temporarily decrease them (in case of income reduction). These options are generally limited to ±30% of the initial payment and capped in number per year. Check your contract or contact your bank.

Related Tools

Continue your simulation with our other free calculators

Mortgage Payments

Calculate your monthly payments and total loan cost

Borrowing Capacity

Determine how much you can borrow

Early Repayment

Calculate the savings from early repayment

Loan Insurance

Compare your loan insurance cost

Warning: The simulations presented on this site are provided for informational purposes only and do not constitute investment advice, a credit offer, or a recommendation to buy or sell. The results displayed are estimates based on the data provided and do not guarantee future performance. Any real estate investment decision should be made after consulting qualified professionals (notary, financial advisor, accountant, tax lawyer). The publisher disclaims any responsibility for decisions made based on these simulations.
Mon SimulateurImmobilier

The most comprehensive simulator to analyze and optimize your real estate investments. All tax regimes, all parameters, zero approximation.

Newsletter

Receive our investment tips

Our simulators

All simulators
  • Rental Simulator
  • Property Valuation
  • Apartment Building
  • Parking / Garage
  • Life Annuity
  • Dismemberment
  • Fix & Flip
  • Real Estate Holding
  • Commercial Real Estate
  • Rental Deficit
  • Works Simulator
  • OBO Real Estate
  • Solar Panels
  • Bank File

Calculators

  • All calculators
  • Notary Fees
  • Borrowing Capacity
  • Mortgage Payments
  • Capital Gains Tax
  • Inheritance Tax
  • Zero-Rate Loan
  • Rent Revision

Legal information

  • Legal Notice
  • Terms of Use
  • Privacy Policy
  • Cookie Policy

Resources

  • Blog
  • Documentation
  • About
  • Pricing
  • Chrome extension

Help

  • FAQ
  • Contact us
Secure data

Your data is protected and never resold. GDPR compliant.

© 2026 Mon Simulateur Immobilier. All rights reserved.|
This site does not provide financial investment advice within the meaning of Article L. 321-1 of the French Monetary and Financial Code.
Legal Notice•Terms•Privacy•

Loan Parameters

Enter your mortgage loan information

€

Principal borrowed

10 000 €1 000 000 €
%

Nominal rate

years

Date of your first monthly payment

%

Usually between 0.10% and 0.50%

Fees (optional)

Fee charged by the bank for processing and setting up your loan application. Varies by lender.
€

Usually €500 to €1,500

Surety (e.g. Crédit Logement) or mortgage. Required to guarantee the loan to the bank.
€

≈ 1% (surety) or 1.5% (mortgage)

Broker's fee if you use an intermediary. Not mandatory if you contact banks directly.
€

≈ 1% of borrowed amount

Total Monthly Payment

€1,218.25

including €58.33 borrower insurance

Cost of Credit

€95,480.66

Annual Percentage Rate (APR)The APR includes all costs: interest, insurance, processing fees and guarantees. It's the legal benchmark for comparing offers.

4.32%

Simulate an early repayment

Calculate the interest savings from a partial or full early repayment of your loan.

Simulate

Statistics

1st Year Interest

€6,887.92

Last Year Interest

€260.33

Interest/Principal Ratio

39.19%

Amortization Schedule

Columns:
YearDateAnnuityPrincipalInterestInsuranceRemaining Balance
Year 18/8/2027€14,619.03€7,031.11€6,887.92€700.00€192,968.89
Year 28/8/2028€14,619.03€7,281.19€6,637.85€700.00€185,687.70
Year 38/8/2029€14,619.03€7,540.16€6,378.88€700.00€178,147.54
Year 48/8/2030€14,619.03€7,808.34€6,110.70€700.00€170,339.21
Year 58/8/2031€14,619.03€8,086.06€5,832.98€700.00€162,253.15
Year 68/8/2032€14,619.03€8,373.65€5,545.38€700.00€153,879.50
Year 78/8/2033€14,619.03€8,671.48€5,247.56€700.00€145,208.02
Year 88/8/2034€14,619.03€8,979.90€4,939.14€700.00€136,228.12
Year 98/8/2035€14,619.03€9,299.28€4,619.75€700.00€126,928.84
Year 108/8/2036€14,619.03€9,630.03€4,289.00€700.00€117,298.81
Year 118/8/2037€14,619.03€9,972.54€3,946.49€700.00€107,326.27
Year 128/8/2038€14,619.03€10,327.23€3,591.80€700.00€96,999.03
Year 138/8/2039€14,619.03€10,694.54€3,224.49€700.00€86,304.49
Year 148/8/2040€14,619.03€11,074.92€2,844.12€700.00€75,229.57
Year 158/8/2041€14,619.03€11,468.82€2,450.22€700.00€63,760.76
Year 168/8/2042€14,619.03€11,876.73€2,042.31€700.00€51,884.03
Year 178/8/2043€14,619.03€12,299.15€1,619.89€700.00€39,584.88
Year 188/8/2044€14,619.03€12,736.59€1,182.44€700.00€26,848.30
Year 198/8/2045€14,619.03€13,189.59€729.44€700.00€13,658.70
Year 208/8/2046€14,619.03€13,658.70€260.33€700.00€0.00

Principal / Interest / Insurance Breakdown

Principal(68.40%)€200,000.00
Interest(26.81%)€78,380.66
Insurance(4.79%)€14,000.00