House Price
Number of Payments
Annual Interest Rate
Payment
Period
0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
1,500,000
240
10.5
14,975.70
Amortization Schedule
Pmt
Int
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
13125.00
13108.81
13092.47
13075.99
13059.37
13042.60
13025.69
13008.63
12991.41
12974.05
12956.54
12938.87
12921.05
12903.07
12884.93
12866.64
12848.18
12829.57
12810.79
12791.85
12772.74
12753.46
12734.02
12714.40
12694.62
12674.66
12654.52
12634.21
12613.73
12593.06
12572.21
12551.18
12529.96
12508.56
12486.98
12465.20
12443.23
12421.07
12398.72
12376.17
12353.43
12330.48
12307.34
12283.99
Prin
1850.70
1866.89
1883.23
1899.71
1916.33
1933.10
1950.01
1967.07
1984.28
2001.65
2019.16
2036.83
2054.65
2072.63
2090.77
2109.06
2127.51
2146.13
2164.91
2183.85
2202.96
2222.24
2241.68
2261.30
2281.08
2301.04
2321.17
2341.49
2361.97
2382.64
2403.49
2424.52
2445.73
2467.13
2488.72
2510.50
2532.46
2554.62
2576.98
2599.52
2622.27
2645.22
2668.36
2691.71
Balance
1500000.00
1498149.30
1496282.41
1494399.18
1492499.48
1490583.15
1488650.05
1486700.04
1484732.97
1482748.69
1480747.04
1478727.88
1476691.05
1474636.40
1472563.77
1470473.00
1468363.94
1466236.43
1464090.30
1461925.39
1459741.54
1457538.58
1455316.34
1453074.66
1450813.37
1448532.29
1446231.24
1443910.07
1441568.58
1439206.61
1436823.97
1434420.48
1431995.96
1429550.23
1427083.10
1424594.37
1422083.88
1419551.41
1416996.79
1414419.81
1411820.29
1409198.02
1406552.80
1403884.44
1401192.73
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
12260.44
12236.68
12212.71
12188.54
12164.15
12139.55
12114.73
12089.70
12064.44
12038.97
12013.27
11987.35
11961.21
11934.83
11908.22
11881.38
11854.31
11826.99
11799.44
11771.65
11743.61
11715.33
11686.81
11658.03
11629.00
11599.71
11570.17
11540.38
11510.32
11479.99
11449.41
11418.55
11387.43
11356.03
11324.36
11292.41
11260.18
11227.67
11194.87
11161.79
11128.42
11094.76
11060.80
11026.54
10991.99
10957.13
10921.97
10886.50
10850.72
10814.62
10778.21
10741.49
10704.44
10667.06
10629.36
2715.26
2739.02
2762.99
2787.16
2811.55
2836.15
2860.97
2886.00
2911.25
2936.73
2962.42
2988.35
3014.49
3040.87
3067.48
3094.32
3121.39
3148.71
3176.26
3204.05
3232.08
3260.37
3288.89
3317.67
3346.70
3375.98
3405.52
3435.32
3465.38
3495.70
3526.29
3557.15
3588.27
3619.67
3651.34
3683.29
3715.52
3748.03
3780.82
3813.91
3847.28
3880.94
3914.90
3949.16
3983.71
4018.57
4053.73
4089.20
4124.98
4161.08
4197.48
4234.21
4271.26
4308.64
4346.34
1398477.47
1395738.45
1392975.46
1390188.30
1387376.75
1384540.60
1381679.63
1378793.63
1375882.37
1372945.64
1369983.22
1366994.88
1363980.38
1360939.51
1357872.04
1354777.72
1351656.32
1348507.62
1345331.36
1342127.31
1338895.23
1335634.86
1332345.97
1329028.30
1325681.60
1322305.61
1318900.09
1315464.77
1311999.39
1308503.68
1304977.39
1301420.25
1297831.97
1294212.31
1290560.96
1286877.67
1283162.16
1279414.13
1275633.30
1271819.40
1267972.12
1264091.17
1260176.27
1256227.12
1252243.41
1248224.84
1244171.11
1240081.91
1235956.92
1231795.85
1227598.36
1223364.15
1219092.89
1214784.25
1210437.92
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116
117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
136
137
138
139
140
141
142
143
144
145
146
147
148
149
150
151
152
153
154
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
10591.33
10552.97
10514.27
10475.23
10435.85
10396.13
10356.06
10315.64
10274.86
10233.73
10192.24
10150.38
10108.16
10065.57
10022.60
9979.27
9935.55
9891.45
9846.96
9802.08
9756.81
9711.15
9665.08
9618.61
9571.74
9524.46
9476.76
9428.64
9380.10
9331.14
9281.75
9231.93
9181.67
9130.98
9079.83
9028.25
8976.21
8923.71
8870.75
8817.34
8763.45
8709.09
8654.26
8598.95
8543.15
8486.87
8430.09
8372.82
8315.04
8256.76
8197.97
8138.66
8078.84
8018.49
7957.62
4384.37
4422.73
4461.43
4500.47
4539.85
4579.57
4619.64
4660.06
4700.84
4741.97
4783.46
4825.32
4867.54
4910.13
4953.09
4996.43
5040.15
5084.25
5128.74
5173.62
5218.89
5264.55
5310.62
5357.08
5403.96
5451.24
5498.94
5547.06
5595.59
5644.56
5693.95
5743.77
5794.03
5844.72
5895.86
5947.45
5999.49
6051.99
6104.94
6158.36
6212.25
6266.60
6321.44
6376.75
6432.55
6488.83
6545.61
6602.88
6660.66
6718.94
6777.73
6837.03
6896.86
6957.21
7018.08
1206053.55
1201630.82
1197169.39
1192668.93
1188129.08
1183549.51
1178929.87
1174269.81
1169568.97
1164827.00
1160043.54
1155218.23
1150350.69
1145440.56
1140487.46
1135491.03
1130450.88
1125366.63
1120237.88
1115064.27
1109845.38
1104580.83
1099270.21
1093913.13
1088509.17
1083057.93
1077558.99
1072011.93
1066416.34
1060771.78
1055077.84
1049334.07
1043540.04
1037695.32
1031799.46
1025852.00
1019852.51
1013800.52
1007695.58
1001537.22
995324.97
989058.36
982736.93
976360.18
969927.63
963438.80
956893.19
950290.31
943629.65
936910.71
930132.98
923295.94
916399.09
909441.88
902423.80
155
156
157
158
159
160
161
162
163
164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
183
184
185
186
187
188
189
190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
7896.21
7834.26
7771.78
7708.74
7645.15
7581.01
7516.31
7451.04
7385.20
7318.78
7251.78
7184.20
7116.02
7047.25
6977.88
6907.90
6837.30
6766.09
6694.26
6621.80
6548.70
6474.96
6400.58
6325.55
6249.86
6173.51
6096.49
6018.80
5940.42
5861.37
5781.62
5701.17
5620.02
5538.15
5455.57
5372.27
5288.24
5203.48
5117.97
5031.72
4944.71
4856.94
4768.40
4679.08
4588.99
4498.10
4406.42
4313.94
4220.65
4126.55
4031.62
3935.85
3839.26
3741.81
3643.52
7079.49
7141.44
7203.92
7266.96
7330.54
7394.69
7459.39
7524.66
7590.50
7656.92
7723.91
7791.50
7859.67
7928.45
7997.82
8067.80
8138.39
8209.61
8281.44
8353.90
8427.00
8500.74
8575.12
8650.15
8725.84
8802.19
8879.21
8956.90
9035.27
9114.33
9194.08
9274.53
9355.68
9437.55
9520.12
9603.42
9687.45
9772.22
9857.73
9943.98
10030.99
10118.76
10207.30
10296.62
10386.71
10477.60
10569.27
10661.76
10755.05
10849.15
10944.08
11039.84
11136.44
11233.89
11332.18
895344.31
888202.87
880998.95
873731.99
866401.45
859006.76
851547.37
844022.71
836432.21
828775.30
821051.38
813259.88
805400.21
797471.76
789473.94
781406.14
773267.75
765058.14
756776.70
748422.80
739995.80
731495.07
722919.95
714269.80
705543.96
696741.78
687862.57
678905.67
669870.39
660756.06
651561.98
642287.45
632931.76
623494.22
613974.09
604370.67
594683.21
584910.99
575053.27
565109.28
555078.29
544959.53
534752.23
524455.61
514068.90
503591.30
493022.03
482360.27
471605.23
460756.08
449811.99
438772.15
427635.71
416401.82
405069.64
210
211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
230
231
232
233
234
235
236
237
238
239
240
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14975.70
14845.80
3544.36
3444.34
3343.44
3241.65
3138.98
3035.41
2930.93
2825.54
2719.23
2611.98
2503.80
2394.67
2284.59
2173.54
2061.52
1948.52
1834.53
1719.55
1603.56
1486.55
1368.52
1249.46
1129.35
1008.20
885.98
762.70
638.33
512.88
386.33
258.67
129.90
11431.34
11531.36
11632.26
11734.04
11836.72
11940.29
12044.77
12150.16
12256.47
12363.72
12471.90
12581.03
12691.11
12802.16
12914.18
13027.18
13141.16
13256.15
13372.14
13489.15
13607.18
13726.24
13846.35
13967.50
14089.72
14213.00
14337.37
14462.82
14589.37
14717.02
14715.90
393638.30
382106.94
370474.67
358740.63
346903.91
334963.62
322918.86
310768.70
298512.23
286148.51
273676.61
261095.58
248404.47
235602.31
222688.13
209660.96
196519.79
183263.64
169891.50
156402.35
142795.17
129068.93
115222.59
101255.09
87165.37
72952.37
58615.00
44152.19
29562.82
14845.80
0.00
Years
Total principle paid (Rs.)
Total interst paid (Rs.)
(INT+PRINCIPLE)
5
145222
753320
898542
10
390155
1406929
1797084
15
803258
1892367
2695626
20
1499870
2094168
3594038
SIP Table
15,000
Enter SIP Amount Monthly payments beginning at the start of the month
15,000
10
15
20
25
30
8.5%
1115062
2791732
5312868
9103790
14804037
23375251
9.0%
1129072
2866290
5539215
9651842
15979627
25715710
10.0%
1157576
3021864
6024318
10859801
18647394
31189391
15.0%
1310131
3945273
9245484
19906102
41348412
84476556