Where each payment actually goes
Early payments are mostly interest. Later ones are almost all principal. Drag through the schedule and watch the split move.
Illustrative estimates based on the numbers entered. Actual investment returns, lender calculations, fees and repayment schedules may differ. Not investment, lending, credit, tax or debt advice.
Early payments are mostly interest. Later ones are almost all principal. Drag through the schedule and watch the split move.
For every €100 borrowed you repay about €120.
Drag to watch the mix shift. Early on most of the payment is interest; later almost all of it comes off the balance.
| Point | Principal repaid | Interest paid | Balance owed |
|---|---|---|---|
| Year 0 | €0 | €0 | €25k |
| Year 0 | €1.6k | €2.3k | €23k |
| Year 1 | €3.2k | €4.6k | €22k |
| Year 1 | €4.9k | €6.9k | €20k |
| Year 2 | €6.7k | €9.2k | €18k |
| Year 2 | €8.5k | €11k | €17k |
| Year 2 | €10k | €14k | €15k |
| Year 3 | €12k | €16k | €13k |
| Year 3 | €14k | €18k | €11k |
| Year 3 | €16k | €21k | €8.8k |
| Year 4 | €18k | €23k | €6.8k |
| Year 4 | €20k | €25k | €4.6k |
| Year 5 | €23k | €28k | €2.5k |
| Year 5 | €25k | €30k | €207 |
Results are illustrative estimates based on the numbers you enter. Actual investment returns, lender calculations, fees and repayment schedules may differ. Compoundly is not investment, lending, tax or debt advice.
Interest each period is charged on what is still outstanding. At the start that balance is close to the full amount borrowed, so most of a level payment is consumed by interest and only a little comes off the balance. Because the balance is slightly smaller next period, slightly less interest is charged, and slightly more of the same payment reaches the principal. Repeat that a few hundred times and the mix inverts.
This is also why an overpayment made early is worth so much more than the same amount paid late: it removes principal that would otherwise have been charged interest for the entire remaining term.