Mortgage loan calculator online calculation for: purchase amount - 1000000£, term - 3652 days, rate - 1.79%, prepaid - 75%, commissions - 0%, 0%, 0%, 0%, 0%, 0%

Enter your details to calculate your home loan repayments online - calculation for: purchase amount - 1000000£, term - 3652 days, rate - 1.79%, prepaid - 75%, commissions - 0%, 0%, 0%, 0%, 0%, 0%

 < class="select__list js-select-list" style="display: none;" data-id="id">

Credit commissions and insurance payments

Calculation results
  • An initial fee

    750 000,00

  • Credit amount

    250 000,00

  • One-time commission expenses

    0,00

  • Other commission expenses (monthly and annual) for the whole period

    0,00

Calculate monthly payment and overpayment

Classic

Annuity

Monthly payment

from 2 433,92 to 2 069,16

2 259,72

Interest expenses on the loan

22 747,92

23 425,69

Loan overpayment

22 747,92

23 425,69

Effective rate

1,79 %

1,84 %

Month

Loan debt

% + monthly commissions

Main debt

Amount of payment

1

Loan debt

247 933,88

% + monthly commissions

367,81

Main debt

2 066,12

Amount of payment

2 433,92

2

Loan debt

245 867,77

% + monthly commissions

364,77

Main debt

2 066,12

Amount of payment

2 430,88

3

Loan debt

243 801,65

% + monthly commissions

361,73

Main debt

2 066,12

Amount of payment

2 427,84

4

Loan debt

241 735,54

% + monthly commissions

358,69

Main debt

2 066,12

Amount of payment

2 424,80

5

Loan debt

239 669,42

% + monthly commissions

355,65

Main debt

2 066,12

Amount of payment

2 421,76

6

Loan debt

237 603,31

% + monthly commissions

352,61

Main debt

2 066,12

Amount of payment

2 418,73

7

Loan debt

235 537,19

% + monthly commissions

349,57

Main debt

2 066,12

Amount of payment

2 415,69

8

Loan debt

233 471,07

% + monthly commissions

346,53

Main debt

2 066,12

Amount of payment

2 412,65

9

Loan debt

231 404,96

% + monthly commissions

343,49

Main debt

2 066,12

Amount of payment

2 409,61

10

Loan debt

229 338,84

% + monthly commissions

340,45

Main debt

2 066,12

Amount of payment

2 406,57

11

Loan debt

227 272,73

% + monthly commissions

337,41

Main debt

2 066,12

Amount of payment

2 403,53

12

Loan debt

225 206,61

% + monthly commissions

334,37

Main debt

2 066,12

Amount of payment

2 400,49

13

Loan debt

223 140,50

% + monthly commissions

331,33

Main debt

2 066,12

Amount of payment

2 397,45

14

Loan debt

221 074,38

% + monthly commissions

328,29

Main debt

2 066,12

Amount of payment

2 394,41

15

Loan debt

219 008,26

% + monthly commissions

325,25

Main debt

2 066,12

Amount of payment

2 391,37

16

Loan debt

216 942,15

% + monthly commissions

322,21

Main debt

2 066,12

Amount of payment

2 388,33

17

Loan debt

214 876,03

% + monthly commissions

319,17

Main debt

2 066,12

Amount of payment

2 385,29

18

Loan debt

212 809,92

% + monthly commissions

316,13

Main debt

2 066,12

Amount of payment

2 382,25

19

Loan debt

210 743,80

% + monthly commissions

313,09

Main debt

2 066,12

Amount of payment

2 379,21

20

Loan debt

208 677,69

% + monthly commissions

310,05

Main debt

2 066,12

Amount of payment

2 376,17

21

Loan debt

206 611,57

% + monthly commissions

307,01

Main debt

2 066,12

Amount of payment

2 373,13

22

Loan debt

204 545,45

% + monthly commissions

303,97

Main debt

2 066,12

Amount of payment

2 370,09

23

Loan debt

202 479,34

% + monthly commissions

300,93

Main debt

2 066,12

Amount of payment

2 367,05

24

Loan debt

200 413,22

% + monthly commissions

297,89

Main debt

2 066,12

Amount of payment

2 364,01

25

Loan debt

198 347,11

% + monthly commissions

294,85

Main debt

2 066,12

Amount of payment

2 360,97

26

Loan debt

196 280,99

% + monthly commissions

291,81

Main debt

2 066,12

Amount of payment

2 357,93

27

Loan debt

194 214,88

% + monthly commissions

288,78

Main debt

2 066,12

Amount of payment

2 354,89

28

Loan debt

192 148,76

% + monthly commissions

285,74

Main debt

2 066,12

Amount of payment

2 351,85

29

Loan debt

190 082,64

% + monthly commissions

282,70

Main debt

2 066,12

Amount of payment

2 348,81

30

Loan debt

188 016,53

% + monthly commissions

279,66

Main debt

2 066,12

Amount of payment

2 345,77

31

Loan debt

185 950,41

% + monthly commissions

276,62

Main debt

2 066,12

Amount of payment

2 342,73

32

Loan debt

183 884,30

% + monthly commissions

273,58

Main debt

2 066,12

Amount of payment

2 339,69

33

Loan debt

181 818,18

% + monthly commissions

270,54

Main debt

2 066,12

Amount of payment

2 336,65

34

Loan debt

179 752,07

% + monthly commissions

267,50

Main debt

2 066,12

Amount of payment

2 333,61

35

Loan debt

177 685,95

% + monthly commissions

264,46

Main debt

2 066,12

Amount of payment

2 330,57

36

Loan debt

175 619,83

% + monthly commissions

261,42

Main debt

2 066,12

Amount of payment

2 327,53

37

Loan debt

173 553,72

% + monthly commissions

258,38

Main debt

2 066,12

Amount of payment

2 324,49

38

Loan debt

171 487,60

% + monthly commissions

255,34

Main debt

2 066,12

Amount of payment

2 321,45

39

Loan debt

169 421,49

% + monthly commissions

252,30

Main debt

2 066,12

Amount of payment

2 318,41

40

Loan debt

167 355,37

% + monthly commissions

249,26

Main debt

2 066,12

Amount of payment

2 315,37

41

Loan debt

165 289,26

% + monthly commissions

246,22

Main debt

2 066,12

Amount of payment

2 312,33

42

Loan debt

163 223,14

% + monthly commissions

243,18

Main debt

2 066,12

Amount of payment

2 309,29

43

Loan debt

161 157,02

% + monthly commissions

240,14

Main debt

2 066,12

Amount of payment

2 306,25

44

Loan debt

159 090,91

% + monthly commissions

237,10

Main debt

2 066,12

Amount of payment

2 303,22

45

Loan debt

157 024,79

% + monthly commissions

234,06

Main debt

2 066,12

Amount of payment

2 300,18

46

Loan debt

154 958,68

% + monthly commissions

231,02

Main debt

2 066,12

Amount of payment

2 297,14

47

Loan debt

152 892,56

% + monthly commissions

227,98

Main debt

2 066,12

Amount of payment

2 294,10

48

Loan debt

150 826,45

% + monthly commissions

224,94

Main debt

2 066,12

Amount of payment

2 291,06

49

Loan debt

148 760,33

% + monthly commissions

221,90

Main debt

2 066,12

Amount of payment

2 288,02

50

Loan debt

146 694,21

% + monthly commissions

218,86

Main debt

2 066,12

Amount of payment

2 284,98

51

Loan debt

144 628,10

% + monthly commissions

215,82

Main debt

2 066,12

Amount of payment

2 281,94

52

Loan debt

142 561,98

% + monthly commissions

212,78

Main debt

2 066,12

Amount of payment

2 278,90

53

Loan debt

140 495,87

% + monthly commissions

209,74

Main debt

2 066,12

Amount of payment

2 275,86

54

Loan debt

138 429,75

% + monthly commissions

206,70

Main debt

2 066,12

Amount of payment

2 272,82

55

Loan debt

136 363,64

% + monthly commissions

203,66

Main debt

2 066,12

Amount of payment

2 269,78

56

Loan debt

134 297,52

% + monthly commissions

200,62

Main debt

2 066,12

Amount of payment

2 266,74

57

Loan debt

132 231,40

% + monthly commissions

197,58

Main debt

2 066,12

Amount of payment

2 263,70

58

Loan debt

130 165,29

% + monthly commissions

194,54

Main debt

2 066,12

Amount of payment

2 260,66

59

Loan debt

128 099,17

% + monthly commissions

191,50

Main debt

2 066,12

Amount of payment

2 257,62

60

Loan debt

126 033,06

% + monthly commissions

188,46

Main debt

2 066,12

Amount of payment

2 254,58

61

Loan debt

123 966,94

% + monthly commissions

185,42

Main debt

2 066,12

Amount of payment

2 251,54

62

Loan debt

121 900,83

% + monthly commissions

182,38

Main debt

2 066,12

Amount of payment

2 248,50

63

Loan debt

119 834,71

% + monthly commissions

179,34

Main debt

2 066,12

Amount of payment

2 245,46

64

Loan debt

117 768,60

% + monthly commissions

176,30

Main debt

2 066,12

Amount of payment

2 242,42

65

Loan debt

115 702,48

% + monthly commissions

173,27

Main debt

2 066,12

Amount of payment

2 239,38

66

Loan debt

113 636,36

% + monthly commissions

170,23

Main debt

2 066,12

Amount of payment

2 236,34

67

Loan debt

111 570,25

% + monthly commissions

167,19

Main debt

2 066,12

Amount of payment

2 233,30

68

Loan debt

109 504,13

% + monthly commissions

164,15

Main debt

2 066,12

Amount of payment

2 230,26

69

Loan debt

107 438,02

% + monthly commissions

161,11

Main debt

2 066,12

Amount of payment

2 227,22

70

Loan debt

105 371,90

% + monthly commissions

158,07

Main debt

2 066,12

Amount of payment

2 224,18

71

Loan debt

103 305,79

% + monthly commissions

155,03

Main debt

2 066,12

Amount of payment

2 221,14

72

Loan debt

101 239,67

% + monthly commissions

151,99

Main debt

2 066,12

Amount of payment

2 218,10

73

Loan debt

99 173,55

% + monthly commissions

148,95

Main debt

2 066,12

Amount of payment

2 215,06

74

Loan debt

97 107,44

% + monthly commissions

145,91

Main debt

2 066,12

Amount of payment

2 212,02

75

Loan debt

95 041,32

% + monthly commissions

142,87

Main debt

2 066,12

Amount of payment

2 208,98

76

Loan debt

92 975,21

% + monthly commissions

139,83

Main debt

2 066,12

Amount of payment

2 205,94

77

Loan debt

90 909,09

% + monthly commissions

136,79

Main debt

2 066,12

Amount of payment

2 202,90

78

Loan debt

88 842,98

% + monthly commissions

133,75

Main debt

2 066,12

Amount of payment

2 199,86

79

Loan debt

86 776,86

% + monthly commissions

130,71

Main debt

2 066,12

Amount of payment

2 196,82

80

Loan debt

84 710,74

% + monthly commissions

127,67

Main debt

2 066,12

Amount of payment

2 193,78

81

Loan debt

82 644,63

% + monthly commissions

124,63

Main debt

2 066,12

Amount of payment

2 190,74

82

Loan debt

80 578,51

% + monthly commissions

121,59

Main debt

2 066,12

Amount of payment

2 187,71

83

Loan debt

78 512,40

% + monthly commissions

118,55

Main debt

2 066,12

Amount of payment

2 184,67

84

Loan debt

76 446,28

% + monthly commissions

115,51

Main debt

2 066,12

Amount of payment

2 181,63

85

Loan debt

74 380,17

% + monthly commissions

112,47

Main debt

2 066,12

Amount of payment

2 178,59

86

Loan debt

72 314,05

% + monthly commissions

109,43

Main debt

2 066,12

Amount of payment

2 175,55

87

Loan debt

70 247,93

% + monthly commissions

106,39

Main debt

2 066,12

Amount of payment

2 172,51

88

Loan debt

68 181,82

% + monthly commissions

103,35

Main debt

2 066,12

Amount of payment

2 169,47

89

Loan debt

66 115,70

% + monthly commissions

100,31

Main debt

2 066,12

Amount of payment

2 166,43

90

Loan debt

64 049,59

% + monthly commissions

97,27

Main debt

2 066,12

Amount of payment

2 163,39

91

Loan debt

61 983,47

% + monthly commissions

94,23

Main debt

2 066,12

Amount of payment

2 160,35

92

Loan debt

59 917,36

% + monthly commissions

91,19

Main debt

2 066,12

Amount of payment

2 157,31

93

Loan debt

57 851,24

% + monthly commissions

88,15

Main debt

2 066,12

Amount of payment

2 154,27

94

Loan debt

55 785,12

% + monthly commissions

85,11

Main debt

2 066,12

Amount of payment

2 151,23

95

Loan debt

53 719,01

% + monthly commissions

82,07

Main debt

2 066,12

Amount of payment

2 148,19

96

Loan debt

51 652,89

% + monthly commissions

79,03

Main debt

2 066,12

Amount of payment

2 145,15

97

Loan debt

49 586,78

% + monthly commissions

75,99

Main debt

2 066,12

Amount of payment

2 142,11

98

Loan debt

47 520,66

% + monthly commissions

72,95

Main debt

2 066,12

Amount of payment

2 139,07

99

Loan debt

45 454,55

% + monthly commissions

69,91

Main debt

2 066,12

Amount of payment

2 136,03

100

Loan debt

43 388,43

% + monthly commissions

66,87

Main debt

2 066,12

Amount of payment

2 132,99

101

Loan debt

41 322,31

% + monthly commissions

63,83

Main debt

2 066,12

Amount of payment

2 129,95

102

Loan debt

39 256,20

% + monthly commissions

60,79

Main debt

2 066,12

Amount of payment

2 126,91

103

Loan debt

37 190,08

% + monthly commissions

57,76

Main debt

2 066,12

Amount of payment

2 123,87

104

Loan debt

35 123,97

% + monthly commissions

54,72

Main debt

2 066,12

Amount of payment

2 120,83

105

Loan debt

33 057,85

% + monthly commissions

51,68

Main debt

2 066,12

Amount of payment

2 117,79

106

Loan debt

30 991,74

% + monthly commissions

48,64

Main debt

2 066,12

Amount of payment

2 114,75

107

Loan debt

28 925,62

% + monthly commissions

45,60

Main debt

2 066,12

Amount of payment

2 111,71

108

Loan debt

26 859,50

% + monthly commissions

42,56

Main debt

2 066,12

Amount of payment

2 108,67

109

Loan debt

24 793,39

% + monthly commissions

39,52

Main debt

2 066,12

Amount of payment

2 105,63

110

Loan debt

22 727,27

% + monthly commissions

36,48

Main debt

2 066,12

Amount of payment

2 102,59

111

Loan debt

20 661,16

% + monthly commissions

33,44

Main debt

2 066,12

Amount of payment

2 099,55

112

Loan debt

18 595,04

% + monthly commissions

30,40

Main debt

2 066,12

Amount of payment

2 096,51

113

Loan debt

16 528,93

% + monthly commissions

27,36

Main debt

2 066,12

Amount of payment

2 093,47

114

Loan debt

14 462,81

% + monthly commissions

24,32

Main debt

2 066,12

Amount of payment

2 090,43

115

Loan debt

12 396,69

% + monthly commissions

21,28

Main debt

2 066,12

Amount of payment

2 087,39

116

Loan debt

10 330,58

% + monthly commissions

18,24

Main debt

2 066,12

Amount of payment

2 084,35

117

Loan debt

8 264,46

% + monthly commissions

15,20

Main debt

2 066,12

Amount of payment

2 081,31

118

Loan debt

6 198,35

% + monthly commissions

12,16

Main debt

2 066,12

Amount of payment

2 078,27

119

Loan debt

4 132,23

% + monthly commissions

9,12

Main debt

2 066,12

Amount of payment

2 075,23

120

Loan debt

2 066,12

% + monthly commissions

6,08

Main debt

2 066,12

Amount of payment

2 072,20

121

Loan debt

0,00

% + monthly commissions

3,04

Main debt

2 066,12

Amount of payment

2 069,16