10000 25L
5% 18%
12 72
₹
Monthly Payment
₹23,246
Principal Amount ₹5,00,000
Interest Amount ₹57,902
Total Amount Payable ₹5,57,902
Note: This is an approximate value. The final value may differ.
Month Opening Balance Interest paid during the month Principal repaid during the month Closing Balance
1 ₹5,00,000 ₹4,479 ₹18,767 ₹4,81,233
2 ₹4,81,233 ₹4,311 ₹18,935 ₹4,62,298
3 ₹4,62,298 ₹4,141 ₹19,105 ₹4,43,194
4 ₹4,43,194 ₹3,970 ₹19,276 ₹4,23,918
5 ₹4,23,918 ₹3,798 ₹19,448 ₹4,04,470
6 ₹4,04,470 ₹3,623 ₹19,623 ₹3,84,847
7 ₹3,84,847 ₹3,448 ₹19,798 ₹3,65,049
8 ₹3,65,049 ₹3,270 ₹19,976 ₹3,45,073
9 ₹3,45,073 ₹3,091 ₹20,155 ₹3,24,919
10 ₹3,24,919 ₹2,911 ₹20,335 ₹3,04,583
11 ₹3,04,583 ₹2,729 ₹20,517 ₹2,84,066
12 ₹2,84,066 ₹2,545 ₹20,701 ₹2,63,365
13 ₹2,63,365 ₹2,359 ₹20,887 ₹2,42,478
14 ₹2,42,478 ₹2,172 ₹21,074 ₹2,21,405
15 ₹2,21,405 ₹1,983 ₹21,263 ₹2,00,142
16 ₹2,00,142 ₹1,793 ₹21,453 ₹1,78,689
17 ₹1,78,689 ₹1,601 ₹21,645 ₹1,57,044
18 ₹1,57,044 ₹1,407 ₹21,839 ₹1,35,205
19 ₹1,35,205 ₹1,211 ₹22,035 ₹1,13,170
20 ₹1,13,170 ₹1,014 ₹22,232 ₹90,938
21 ₹90,938 ₹815 ₹22,431 ₹68,507
22 ₹68,507 ₹614 ₹22,632 ₹45,874
23 ₹45,874 ₹411 ₹22,835 ₹23,040
24 ₹23,040 ₹206 ₹23,040 ₹0