Skip to the calculator
$$

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.

No accountNo bank connectionYour numbers stay on your device
Debt-free
September 2031
60 payments · 5 years
Monthly payment
€501
Total interest
€5,057
Borrowed €25,000Repaid in total €30,057

For every €100 borrowed you repay about €120.

Inspect a payment

PAYMENT 1€500.95INTEREST€156.25OFF THE BALANCE€344.70
Payment 1October 2026 · balance €24,65560

Drag to watch the mix shift. Early on most of the payment is interest; later almost all of it comes off the balance.

Milestones

  • 25% repaidMarch 2028
  • 50% repaidJune 2029
  • 75% repaidAugust 2030
  • Final paymentSeptember 2031
€0€10k€20k€30k0y1y2y3y4y5y
Balance owed falls from €25,000 to zero over 5 years.
PointPrincipal repaidInterest paidBalance 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
Principal repaidInterest paidBalance owed

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.

Reading an amortisation schedule

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.