Amortization Schedule for a Mortgage

What is the Amortization Schedule for a Mortgage?

Amortization Schedule for a mortgage is a tabular representation of periodic loan payments that shows how much this loan payment does into repayment of principal amount and how much is for the interest payment.


You are free to use this image on your website, templates etc, Please provide us with an attribution linkHow to Provide Attribution?Article Link to be Hyperlinked
For eg:
Source: Amortization Schedule for a Mortgage (

Calculation of Periodic Payments

The primary component of the amortization tableAmortization TableThe amortization table reflects the schedule of periodic payments to be made regarding a loan undertaken, representing the principal amount and the interest amount payable in each regular installment. Thus, it is a detailed working of the loan more for a mortgage is the periodic payment, the principal payment, and the interest payment. The periodic payment is calculated as,

Periodic Payment = Outstanding Loan * Rate of Interest * (1+ Rate of Interest)No of Periods / [(1+ Rate of Interest)No of Periods – 1]

The formula for interest paid during a single period (between two successive periodic payments) is straightforward as given below,

Interest paid = Outstanding loan * Rate of interest

The principal component of the term loan in the periodic payment is calculated as,

Principal repayment = Periodic payment – Interest accrued


The amortization schedule for a mortgage( in excel) can be derived in the following seven steps:

  1. Identify initially the outstanding loan amount, which is the opening balance.

  2. Then, figure out the rate of interest being charged for each period.

  3. Now determine the tenure of the loan amount, which is the remaining number of periods.

  4. Based on the available information, the amount of periodic payment can be computed with the above-given formula of the periodic payment.

  5. Now, the interest paid between two successive periodic payments is calculated by multiplying the outstanding principal with the interest rate being charged, which is,

    Interest paid = Outstanding loan * Rate of interest.

  6. Now, since the periodic payment comprises of both interest and principal component, the principal component for the period is derived by deducting the interest accrued from the overall periodic payment, which is,

    Principal repayment = Periodic payment – Interest accrued

  7. Finally, the closing balance is computed by deducting the principal repayment from the opening balance, which is,

    Closing balance = Opening balance – Principal repayment

    The below tabular representation is an illustration of an amortization schedule in excel (for a mortgage)

    tabular representation of amortization schedule

Amortization Schedule Example in Excel (Mortgage)

Let us assume that there is a company that has $1,000,000 of loan outstanding, which has to be repaid over the next 30 years. The equated annual repayment will be made annually at an interest rate of 12%.

Therefore, as per the question,

  • Outstanding loan = $1,000,000
  • Rate of interest = 12%
  • No. of period = 30 (since payments are annual)

Using the above information, we have calculated the Periodic Mortgage Payment for the Amortization Schedule excel table.

amortization schedule formula excel 1.1

So the Periodic Payment will be

periodic payment

Then we have calculated the interest paid using the formula mentioned above.

amortization schedule formula excel 1.3

So the Interest Paid will be –

interest paid

So the table below is the mortgage amortization schedule in excel based on the above information,


Therefore, from the above table, it can be seen that the total interest paid is $2,724,309.73 on a loan of $1,000,000, i.e., the interest paid is approximately 2.7 times the actual loan. Also, from the table, it can be seen that the interest paid is more than the principal payment till the 24th year, which indicates the fact that interest payments are higher than the principal payment initially.

You can download this Mortgage Amortization Schedule Excel Template here – Amortization Schedule Excel Template

Recommended Articles

This article has been a guide to what is Amortization Schedule for Mortgage? Here we discuss how to calculate Amortization Schedule Table in Excel along with practical examples and downloadable templates. You can learn more about Excel Modeling from the following articles –

Reader Interactions

Leave a Reply

Your email address will not be published. Required fields are marked *