Home Loan EMI on ₹1Cr at 10% for 10 Years
Complete home loan EMI calculation with amortization schedule
Monthly EMI
₹1,32,151
Total Interest
₹58,58,120
Total Payment
₹1,58,58,120
Your monthly home loan EMI is ₹1,32,151. Over 10 years, you pay ₹58,58,120 in interest — that's 59% of the loan amount. You can claim up to ₹2 lakh tax deduction on interest under Section 24(b).
| Year | Principal | Interest |
|---|---|---|
| 1 | ₹6,13,422 | ₹9,72,390 |
| 2 | ₹6,77,655 | ₹9,08,157 |
| 3 | ₹7,48,614 | ₹8,37,198 |
| 4 | ₹8,27,004 | ₹7,58,808 |
| 5 | ₹9,13,602 | ₹6,72,210 |
| 6 | ₹10,09,268 | ₹5,76,544 |
| 7 | ₹11,14,952 | ₹4,70,860 |
| 8 | ₹12,31,702 | ₹3,54,110 |
| 9 | ₹13,60,677 | ₹2,25,135 |
| 10 | ₹15,03,104 | ₹82,654 |
| Year | Principal | Interest | Balance |
|---|---|---|---|
| 1 | ₹6,13,422 | ₹9,72,390 | ₹93,86,578 |
| 2 | ₹6,77,655 | ₹9,08,157 | ₹87,08,923 |
| 3 | ₹7,48,614 | ₹8,37,198 | ₹79,60,309 |
| 4 | ₹8,27,004 | ₹7,58,808 | ₹71,33,305 |
| 5 | ₹9,13,602 | ₹6,72,210 | ₹62,19,703 |
| 6 | ₹10,09,268 | ₹5,76,544 | ₹52,10,435 |
| 7 | ₹11,14,952 | ₹4,70,860 | ₹40,95,483 |
| 8 | ₹12,31,702 | ₹3,54,110 | ₹28,63,781 |
| 9 | ₹13,60,677 | ₹2,25,135 | ₹15,03,104 |
| 10 | ₹15,03,104 | ₹82,654 | ₹0 |
Tax Benefits on Home Loan
Under Section 24(b), you can claim a deduction of up to ₹2 lakh per year on home loan interest for self-occupied property. Under Section 80C, principal repayment up to ₹1.5 lakh qualifies for deduction. These benefits can save you significant tax over the loan tenure.