Mortgage overpayment

Months saved, interest saved, new end date

🔒 All your data stays on your device. Nothing is sent.

What an overpayment does to the term when the rate stays put.

Months saved37Jump to result

What changes

Months saved
37
240 months becomes 203
Interest saved
€15,700.48
New end date
1 Oct 2043
Was 1 Nov 2046
Contractual payment
€1,211.96
Unchanged. The overpayment sits on top.
Interest if you change nothing
€90,870.79
Interest with this plan
€75,170.31

The extra repayment reduces the interest you pay. Your normal monthly repayment stays the same. Payments are rounded to the cent. Any cent or two left on the original end date is cleared in that last payment, so the comparison stays on the agreed term.

€0.00€50,000.00€100,000.00€150,000.00€200,000.00060120180240
BalanceMonth No change With overpayment
Month-by-month schedule
Amortisation with the lump sum and the monthly overpayment. The CSV has the same rows plus a short summary.
MonthDatePaymentInterestPrincipalOverpaymentBalance
11 Dec 2026€1,361.96€666.67€695.29€150.00€199,304.71
21 Jan 2027€1,361.96€664.35€697.61€150.00€198,607.10
31 Feb 2027€1,361.96€662.02€699.94€150.00€197,907.16
41 Mar 2027€1,361.96€659.69€702.27€150.00€197,204.89
51 Apr 2027€1,361.96€657.35€704.61€150.00€196,500.28
61 May 2027€1,361.96€655.00€706.96€150.00€195,793.32
71 Jun 2027€1,361.96€652.64€709.32€150.00€195,084.00
81 Jul 2027€1,361.96€650.28€711.68€150.00€194,372.32
91 Aug 2027€1,361.96€647.91€714.05€150.00€193,658.27
101 Sept 2027€1,361.96€645.53€716.43€150.00€192,941.84
111 Oct 2027€1,361.96€643.14€718.82€150.00€192,223.02
121 Nov 2027€1,361.96€640.74€721.22€150.00€191,501.80
131 Dec 2027€1,361.96€638.34€723.62€150.00€190,778.18
141 Jan 2028€1,361.96€635.93€726.03€150.00€190,052.15
151 Feb 2028€1,361.96€633.51€728.45€150.00€189,323.70
161 Mar 2028€1,361.96€631.08€730.88€150.00€188,592.82
171 Apr 2028€1,361.96€628.64€733.32€150.00€187,859.50
181 May 2028€1,361.96€626.20€735.76€150.00€187,123.74
191 Jun 2028€1,361.96€623.75€738.21€150.00€186,385.53
201 Jul 2028€1,361.96€621.29€740.67€150.00€185,644.86
211 Aug 2028€1,361.96€618.82€743.14€150.00€184,901.72
221 Sept 2028€1,361.96€616.34€745.62€150.00€184,156.10
231 Oct 2028€1,361.96€613.85€748.11€150.00€183,407.99
241 Nov 2028€1,361.96€611.36€750.60€150.00€182,657.39
251 Dec 2028€1,361.96€608.86€753.10€150.00€181,904.29
261 Jan 2029€1,361.96€606.35€755.61€150.00€181,148.68
271 Feb 2029€1,361.96€603.83€758.13€150.00€180,390.55
281 Mar 2029€1,361.96€601.30€760.66€150.00€179,629.89
291 Apr 2029€1,361.96€598.77€763.19€150.00€178,866.70
301 May 2029€1,361.96€596.22€765.74€150.00€178,100.96
311 Jun 2029€1,361.96€593.67€768.29€150.00€177,332.67
321 Jul 2029€1,361.96€591.11€770.85€150.00€176,561.82
331 Aug 2029€1,361.96€588.54€773.42€150.00€175,788.40
341 Sept 2029€1,361.96€585.96€776.00€150.00€175,012.40
351 Oct 2029€1,361.96€583.37€778.59€150.00€174,233.81
361 Nov 2029€1,361.96€580.78€781.18€150.00€173,452.63
371 Dec 2029€1,361.96€578.18€783.78€150.00€172,668.85
381 Jan 2030€1,361.96€575.56€786.40€150.00€171,882.45
391 Feb 2030€1,361.96€572.94€789.02€150.00€171,093.43
401 Mar 2030€1,361.96€570.31€791.65€150.00€170,301.78
411 Apr 2030€1,361.96€567.67€794.29€150.00€169,507.49
421 May 2030€1,361.96€565.02€796.94€150.00€168,710.55
431 Jun 2030€1,361.96€562.37€799.59€150.00€167,910.96
441 Jul 2030€1,361.96€559.70€802.26€150.00€167,108.70
451 Aug 2030€1,361.96€557.03€804.93€150.00€166,303.77
461 Sept 2030€1,361.96€554.35€807.61€150.00€165,496.16
471 Oct 2030€1,361.96€551.65€810.31€150.00€164,685.85
481 Nov 2030€1,361.96€548.95€813.01€150.00€163,872.84
491 Dec 2030€1,361.96€546.24€815.72€150.00€163,057.12
501 Jan 2031€1,361.96€543.52€818.44€150.00€162,238.68
511 Feb 2031€1,361.96€540.80€821.16€150.00€161,417.52
521 Mar 2031€1,361.96€538.06€823.90€150.00€160,593.62
531 Apr 2031€1,361.96€535.31€826.65€150.00€159,766.97
541 May 2031€1,361.96€532.56€829.40€150.00€158,937.57
551 Jun 2031€1,361.96€529.79€832.17€150.00€158,105.40
561 Jul 2031€1,361.96€527.02€834.94€150.00€157,270.46
571 Aug 2031€1,361.96€524.23€837.73€150.00€156,432.73
581 Sept 2031€1,361.96€521.44€840.52€150.00€155,592.21
591 Oct 2031€1,361.96€518.64€843.32€150.00€154,748.89
601 Nov 2031€1,361.96€515.83€846.13€150.00€153,902.76
611 Dec 2031€1,361.96€513.01€848.95€150.00€153,053.81
621 Jan 2032€1,361.96€510.18€851.78€150.00€152,202.03
631 Feb 2032€1,361.96€507.34€854.62€150.00€151,347.41
641 Mar 2032€1,361.96€504.49€857.47€150.00€150,489.94
651 Apr 2032€1,361.96€501.63€860.33€150.00€149,629.61
661 May 2032€1,361.96€498.77€863.19€150.00€148,766.42
671 Jun 2032€1,361.96€495.89€866.07€150.00€147,900.35
681 Jul 2032€1,361.96€493.00€868.96€150.00€147,031.39
691 Aug 2032€1,361.96€490.10€871.86€150.00€146,159.53
701 Sept 2032€1,361.96€487.20€874.76€150.00€145,284.77
711 Oct 2032€1,361.96€484.28€877.68€150.00€144,407.09
721 Nov 2032€1,361.96€481.36€880.60€150.00€143,526.49
731 Dec 2032€1,361.96€478.42€883.54€150.00€142,642.95
741 Jan 2033€1,361.96€475.48€886.48€150.00€141,756.47
751 Feb 2033€1,361.96€472.52€889.44€150.00€140,867.03
761 Mar 2033€1,361.96€469.56€892.40€150.00€139,974.63
771 Apr 2033€1,361.96€466.58€895.38€150.00€139,079.25
781 May 2033€1,361.96€463.60€898.36€150.00€138,180.89
791 Jun 2033€1,361.96€460.60€901.36€150.00€137,279.53
801 Jul 2033€1,361.96€457.60€904.36€150.00€136,375.17
811 Aug 2033€1,361.96€454.58€907.38€150.00€135,467.79
821 Sept 2033€1,361.96€451.56€910.40€150.00€134,557.39
831 Oct 2033€1,361.96€448.52€913.44€150.00€133,643.95
841 Nov 2033€1,361.96€445.48€916.48€150.00€132,727.47
851 Dec 2033€1,361.96€442.42€919.54€150.00€131,807.93
861 Jan 2034€1,361.96€439.36€922.60€150.00€130,885.33
871 Feb 2034€1,361.96€436.28€925.68€150.00€129,959.65
881 Mar 2034€1,361.96€433.20€928.76€150.00€129,030.89
891 Apr 2034€1,361.96€430.10€931.86€150.00€128,099.03
901 May 2034€1,361.96€427.00€934.96€150.00€127,164.07
911 Jun 2034€1,361.96€423.88€938.08€150.00€126,225.99
921 Jul 2034€1,361.96€420.75€941.21€150.00€125,284.78
931 Aug 2034€1,361.96€417.62€944.34€150.00€124,340.44
941 Sept 2034€1,361.96€414.47€947.49€150.00€123,392.95
951 Oct 2034€1,361.96€411.31€950.65€150.00€122,442.30
961 Nov 2034€1,361.96€408.14€953.82€150.00€121,488.48
971 Dec 2034€1,361.96€404.96€957.00€150.00€120,531.48
981 Jan 2035€1,361.96€401.77€960.19€150.00€119,571.29
991 Feb 2035€1,361.96€398.57€963.39€150.00€118,607.90
1001 Mar 2035€1,361.96€395.36€966.60€150.00€117,641.30
1011 Apr 2035€1,361.96€392.14€969.82€150.00€116,671.48
1021 May 2035€1,361.96€388.90€973.06€150.00€115,698.42
1031 Jun 2035€1,361.96€385.66€976.30€150.00€114,722.12
1041 Jul 2035€1,361.96€382.41€979.55€150.00€113,742.57
1051 Aug 2035€1,361.96€379.14€982.82€150.00€112,759.75
1061 Sept 2035€1,361.96€375.87€986.09€150.00€111,773.66
1071 Oct 2035€1,361.96€372.58€989.38€150.00€110,784.28
1081 Nov 2035€1,361.96€369.28€992.68€150.00€109,791.60
1091 Dec 2035€1,361.96€365.97€995.99€150.00€108,795.61
1101 Jan 2036€1,361.96€362.65€999.31€150.00€107,796.30
1111 Feb 2036€1,361.96€359.32€1,002.64€150.00€106,793.66
1121 Mar 2036€1,361.96€355.98€1,005.98€150.00€105,787.68
1131 Apr 2036€1,361.96€352.63€1,009.33€150.00€104,778.35
1141 May 2036€1,361.96€349.26€1,012.70€150.00€103,765.65
1151 Jun 2036€1,361.96€345.89€1,016.07€150.00€102,749.58
1161 Jul 2036€1,361.96€342.50€1,019.46€150.00€101,730.12
1171 Aug 2036€1,361.96€339.10€1,022.86€150.00€100,707.26
1181 Sept 2036€1,361.96€335.69€1,026.27€150.00€99,680.99
1191 Oct 2036€1,361.96€332.27€1,029.69€150.00€98,651.30
1201 Nov 2036€1,361.96€328.84€1,033.12€150.00€97,618.18
1211 Dec 2036€1,361.96€325.39€1,036.57€150.00€96,581.61
1221 Jan 2037€1,361.96€321.94€1,040.02€150.00€95,541.59
1231 Feb 2037€1,361.96€318.47€1,043.49€150.00€94,498.10
1241 Mar 2037€1,361.96€314.99€1,046.97€150.00€93,451.13
1251 Apr 2037€1,361.96€311.50€1,050.46€150.00€92,400.67
1261 May 2037€1,361.96€308.00€1,053.96€150.00€91,346.71
1271 Jun 2037€1,361.96€304.49€1,057.47€150.00€90,289.24
1281 Jul 2037€1,361.96€300.96€1,061.00€150.00€89,228.24
1291 Aug 2037€1,361.96€297.43€1,064.53€150.00€88,163.71
1301 Sept 2037€1,361.96€293.88€1,068.08€150.00€87,095.63
1311 Oct 2037€1,361.96€290.32€1,071.64€150.00€86,023.99
1321 Nov 2037€1,361.96€286.75€1,075.21€150.00€84,948.78
1331 Dec 2037€1,361.96€283.16€1,078.80€150.00€83,869.98
1341 Jan 2038€1,361.96€279.57€1,082.39€150.00€82,787.59
1351 Feb 2038€1,361.96€275.96€1,086.00€150.00€81,701.59
1361 Mar 2038€1,361.96€272.34€1,089.62€150.00€80,611.97
1371 Apr 2038€1,361.96€268.71€1,093.25€150.00€79,518.72
1381 May 2038€1,361.96€265.06€1,096.90€150.00€78,421.82
1391 Jun 2038€1,361.96€261.41€1,100.55€150.00€77,321.27
1401 Jul 2038€1,361.96€257.74€1,104.22€150.00€76,217.05
1411 Aug 2038€1,361.96€254.06€1,107.90€150.00€75,109.15
1421 Sept 2038€1,361.96€250.36€1,111.60€150.00€73,997.55
1431 Oct 2038€1,361.96€246.66€1,115.30€150.00€72,882.25
1441 Nov 2038€1,361.96€242.94€1,119.02€150.00€71,763.23
1451 Dec 2038€1,361.96€239.21€1,122.75€150.00€70,640.48
1461 Jan 2039€1,361.96€235.47€1,126.49€150.00€69,513.99
1471 Feb 2039€1,361.96€231.71€1,130.25€150.00€68,383.74
1481 Mar 2039€1,361.96€227.95€1,134.01€150.00€67,249.73
1491 Apr 2039€1,361.96€224.17€1,137.79€150.00€66,111.94
1501 May 2039€1,361.96€220.37€1,141.59€150.00€64,970.35
1511 Jun 2039€1,361.96€216.57€1,145.39€150.00€63,824.96
1521 Jul 2039€1,361.96€212.75€1,149.21€150.00€62,675.75
1531 Aug 2039€1,361.96€208.92€1,153.04€150.00€61,522.71
1541 Sept 2039€1,361.96€205.08€1,156.88€150.00€60,365.83
1551 Oct 2039€1,361.96€201.22€1,160.74€150.00€59,205.09
1561 Nov 2039€1,361.96€197.35€1,164.61€150.00€58,040.48
1571 Dec 2039€1,361.96€193.47€1,168.49€150.00€56,871.99
1581 Jan 2040€1,361.96€189.57€1,172.39€150.00€55,699.60
1591 Feb 2040€1,361.96€185.67€1,176.29€150.00€54,523.31
1601 Mar 2040€1,361.96€181.74€1,180.22€150.00€53,343.09
1611 Apr 2040€1,361.96€177.81€1,184.15€150.00€52,158.94
1621 May 2040€1,361.96€173.86€1,188.10€150.00€50,970.84
1631 Jun 2040€1,361.96€169.90€1,192.06€150.00€49,778.78
1641 Jul 2040€1,361.96€165.93€1,196.03€150.00€48,582.75
1651 Aug 2040€1,361.96€161.94€1,200.02€150.00€47,382.73
1661 Sept 2040€1,361.96€157.94€1,204.02€150.00€46,178.71
1671 Oct 2040€1,361.96€153.93€1,208.03€150.00€44,970.68
1681 Nov 2040€1,361.96€149.90€1,212.06€150.00€43,758.62
1691 Dec 2040€1,361.96€145.86€1,216.10€150.00€42,542.52
1701 Jan 2041€1,361.96€141.81€1,220.15€150.00€41,322.37
1711 Feb 2041€1,361.96€137.74€1,224.22€150.00€40,098.15
1721 Mar 2041€1,361.96€133.66€1,228.30€150.00€38,869.85
1731 Apr 2041€1,361.96€129.57€1,232.39€150.00€37,637.46
1741 May 2041€1,361.96€125.46€1,236.50€150.00€36,400.96
1751 Jun 2041€1,361.96€121.34€1,240.62€150.00€35,160.34
1761 Jul 2041€1,361.96€117.20€1,244.76€150.00€33,915.58
1771 Aug 2041€1,361.96€113.05€1,248.91€150.00€32,666.67
1781 Sept 2041€1,361.96€108.89€1,253.07€150.00€31,413.60
1791 Oct 2041€1,361.96€104.71€1,257.25€150.00€30,156.35
1801 Nov 2041€1,361.96€100.52€1,261.44€150.00€28,894.91
1811 Dec 2041€1,361.96€96.32€1,265.64€150.00€27,629.27
1821 Jan 2042€1,361.96€92.10€1,269.86€150.00€26,359.41
1831 Feb 2042€1,361.96€87.86€1,274.10€150.00€25,085.31
1841 Mar 2042€1,361.96€83.62€1,278.34€150.00€23,806.97
1851 Apr 2042€1,361.96€79.36€1,282.60€150.00€22,524.37
1861 May 2042€1,361.96€75.08€1,286.88€150.00€21,237.49
1871 Jun 2042€1,361.96€70.79€1,291.17€150.00€19,946.32
1881 Jul 2042€1,361.96€66.49€1,295.47€150.00€18,650.85
1891 Aug 2042€1,361.96€62.17€1,299.79€150.00€17,351.06
1901 Sept 2042€1,361.96€57.84€1,304.12€150.00€16,046.94
1911 Oct 2042€1,361.96€53.49€1,308.47€150.00€14,738.47
1921 Nov 2042€1,361.96€49.13€1,312.83€150.00€13,425.64
1931 Dec 2042€1,361.96€44.75€1,317.21€150.00€12,108.43
1941 Jan 2043€1,361.96€40.36€1,321.60€150.00€10,786.83
1951 Feb 2043€1,361.96€35.96€1,326.00€150.00€9,460.83
1961 Mar 2043€1,361.96€31.54€1,330.42€150.00€8,130.41
1971 Apr 2043€1,361.96€27.10€1,334.86€150.00€6,795.55
1981 May 2043€1,361.96€22.65€1,339.31€150.00€5,456.24
1991 Jun 2043€1,361.96€18.19€1,343.77€150.00€4,112.47
2001 Jul 2043€1,361.96€13.71€1,348.25€150.00€2,764.22
2011 Aug 2043€1,361.96€9.21€1,352.75€150.00€1,411.47
2021 Sept 2043€1,361.96€4.70€1,357.26€150.00€54.21
2031 Oct 2043€54.39€0.18€54.21€0.00€0.00
Assumptions and references

Assumptions

  • The rate is a nominal annual rate, divided by 12. It is not an APR. An Irish APR includes fees and is a different number.
  • Interest is charged monthly on the balance at the start of the month and rounded to the cent, half up.
  • The regular payment is the standard annuity payment, rounded to the cent. A cent or two left on the original end date is cleared in that last payment.
  • The lump sum comes off the balance on the start date, before the first interest charge. Monthly overpayments are added on top of the contractual payment and reduce the principal.
  • The rate does not change. Break fees, mortgage insurance, tax relief, and a switch to a lower repayment (instead of a shorter term) are not modelled.
  • The start date is the first contractual payment. The end date is the date of the last payment.

How this is calculated

  • Payment = P × r × (1 + r)^n / ((1 + r)^n − 1), where r is the monthly rate and n is the number of months left. At 0% the payment is the balance divided by the months.
  • A standard check: €100,000 at 6% for 30 years is €599.55 a month.
  • Interest saved is the interest on the original schedule minus the interest on the new one, both rounded the same way.