Mortgage Amortisation Schedule

This calculator builds a full month-by-month amortisation schedule for a home loan, showing exactly how each repayment splits between interest and principal over the entire life of your mortgage. Amortisation is the process of paying off a loan through equal instalments, and because interest is charged on the reducing balance, the make-up of each payment changes over time: in the early years, most of your payment covers interest, while later on more of it goes towards paying down the principal itself. You enter the property price, your deposit (as either a percentage or a dollar amount), the loan term in years and the interest rate, and the calculator works out the principal you are borrowing and your fixed monthly repayment. It then produces a table listing every single month of the loan, showing the payment amount, the interest portion, the principal portion and the remaining loan balance after that payment, right through to the final month when the balance reaches zero. Scroll through the schedule to see how quickly your balance falls, or to check the balance at any point if you are considering refinancing or making extra repayments. This is a fixed-rate, table mortgage estimate based on the figures you enter; it does not account for rate changes, fees, or extra lump-sum payments, so treat the results as an indicative guide rather than your bank's actual repayment schedule.

Calculate.co.nz is proud to be partnered with Premium Homes, a recognised leader in eco-friendly, sustainable, and energy-efficient homebuilding. With a dedicated team and award-winning experience, they create homes that prioritise health, comfort, and long-term performance. Their founders, Andrew and Kelly, set out to raise the standard of residential construction in New Zealand by combining practical building expertise with a clear commitment to doing things better for homeowners.

Updated April 2026 Current rates and legislation applied.

Property price

Loan Deposit ( Percentage Amount)

Loan Term

years

Loan Interest Rate (%)

Mortgage Amortisation Schedule

Month

Payment

Interest

Principal

Balance

Calculate.co.nz is partnered with Interest.co.nz for New Zealand's highest quality calculators and financial analysis.

Calculate.co.nz is the sister site of CalculatorHub.com, the world's largest calculator website by tool count.

All calculators and tools are provided for educational and indicative purposes only and do not constitute financial advice.

Calculate.co.nz is proudly part of the Realtor.co.nz group, New Zealand's leading property transaction literacy platform, helping Kiwis understand the home buying and selling process from start to finish. Whether you're a first home buyer navigating your first property purchase, an investor evaluating your next acquisition, or a homeowner planning to sell, Realtor.co.nz provides clear, independent, and trustworthy guidance on every step of the New Zealand property transaction journey.

Calculate.co.nz is also partnered with Health Based Building and Premium Homes to promote informed choices that lead to better long-term outcomes for Kiwi households.

All content on this website, including calculators, tools, source code, and design, is protected under the Copyright Act 1994 (New Zealand). No part of this site may be reproduced, copied, distributed, stored, or used in any form without prior written permission from the owner.

Reviewed and maintained. Last reviewed 2026-07-02 and checked on a twice-monthly cycle against IRD, RBNZ and Stats NZ. How we keep data current.