In Excel: compute the payment with =PMT(rate/12, years*12, -amount), then split each month into interest (=balance*rate/12) and principal (=payment-interest).
Total interest €137,642.42 · Total paid €387,642.42
| Year | Principal | Interest | End balance |
|---|---|---|---|
| 1 | €6,111.41 | €9,394.29 | €243,888.59 |
| 2 | €6,347.73 | €9,157.97 | €237,540.86 |
| 3 | €6,593.19 | €8,912.51 | €230,947.67 |
| 4 | €6,848.14 | €8,657.56 | €224,099.53 |
| 5 | €7,112.95 | €8,392.75 | €216,986.58 |
| 6 | €7,388.00 | €8,117.70 | €209,598.58 |
| 7 | €7,673.69 | €7,832.01 | €201,924.90 |
| 8 | €7,970.42 | €7,535.28 | €193,954.48 |
| 9 | €8,278.62 | €7,227.07 | €185,675.86 |
| 10 | €8,598.75 | €6,906.95 | €177,077.11 |
| 11 | €8,931.25 | €6,574.44 | €168,145.85 |
| 12 | €9,276.62 | €6,229.08 | €158,869.24 |
| 13 | €9,635.33 | €5,870.37 | €149,233.91 |
| 14 | €10,007.92 | €5,497.78 | €139,225.99 |
| 15 | €10,394.91 | €5,110.78 | €128,831.07 |
| 16 | €10,796.87 | €4,708.82 | €118,034.20 |
| 17 | €11,214.38 | €4,291.32 | €106,819.82 |
| 18 | €11,648.02 | €3,857.67 | €95,171.80 |
| 19 | €12,098.44 | €3,407.26 | €83,073.36 |
| 20 | €12,566.27 | €2,939.42 | €70,507.09 |
| 21 | €13,052.20 | €2,453.50 | €57,454.89 |
| 22 | €13,556.91 | €1,948.79 | €43,897.98 |
| 23 | €14,081.14 | €1,424.56 | €29,816.84 |
| 24 | €14,625.64 | €880.05 | €15,191.20 |
| 25 | €15,191.20 | €314.50 | €0.00 |
Need it as an auditable file?
The full month-by-month schedule ships inside the Corporate Finance Suite — formula-driven, unlocked, audit-ready.
Need it as an auditable file?
Ships inside the linked template — formula-driven, unlocked, audit-ready.
What this does
An amortization schedule shows where every payment goes: early on, most of it is interest and little touches the balance; over time the split flips and principal dominates. Seeing that crossover is what makes the schedule useful — it explains why overpaying early saves so much more interest than overpaying late. Keep the inputs visible and clearly labelled and the whole thing stays auditable — anyone who opens the file later, including you, can see at a glance exactly what feeds the result and change one assumption without hunting through the formula. For “amortization excel spreadsheet”, the reliable version is a short checking loop, not just the first command that appears to work. Run it on a deliberately small range first, watch how the affected sheet change, and only then apply the same setup to the full sheet. When a formula is involved, keep the inputs labelled beside it, reference cells instead of typing values, and apply number formatting only after the result checks out. That is what makes a calculation you can defend to a CFO or an auditor useful in real work: repeatable, auditable, and not dependent on memory or luck.
A worked example
On a €250,000 loan at 3.8% over 25 years, the payment is about €1,292. In month one, interest is 250000×3.8%/12 ≈ €792 and only ≈€500 reduces the balance. By the final year almost the entire payment is principal. The yearly table above aggregates all 300 months so you can read the principal/interest split at a glance. Use an amortization schedule to compare the true cost of loan offers, to see the impact of overpayments, or to plan an early payoff. It is the difference between knowing your monthly payment and understanding your loan. A practical tip before you scale it up: build it once on a small block of test data, confirm the number against the tool on this page, and only then point it at your real sheet. That one habit catches almost every mistake while it is still cheap to fix, long before a wrong figure reaches a report or a colleague.
In Google Sheets
Everything above works in Google Sheets too. Excel and Sheets share the formula syntax used here; only the surrounding menus are arranged differently. That portability is deliberate — learn it once and it follows you between the two tools and across Windows and Mac. Keep this page bookmarked for the next time the same question comes up. Better still, rebuild the example once in your own sheet — doing it yourself, with the tool above to check against, is what turns a copied formula into a technique you own. Here is the takeaway for “amortization excel spreadsheet”: copy the answer if you are busy, but if you have a spare few minutes, rebuild the example in Excel yourself with the tool above open beside it. That single pass — type it, run it, watch the result move when you change an input — is what turns a formula you found into a technique you trust. Keep your inputs labelled and referenced, never hard-coded, and the same sheet stays correct and auditable as it grows. Done that way, you will not need to look this up again, and you will be the person others ask.
Common mistakes
- Letting rounding leave a tiny non-zero balance at the end — adjust the last payment to clear it.
- Applying the annual rate per month instead of rate/12.
- Forgetting that extra principal payments change every subsequent interest row.
- Building 360 rows by hand instead of copying one correct formula row down.
Frequently asked questions
Why is so much early payment interest?
Interest is charged on the outstanding balance, which is largest at the start. As the balance falls, the interest portion shrinks and principal grows.
How much does overpaying save?
A lot, and most when done early, because every euro of extra principal stops accruing interest for the entire remaining term. The schedule lets you test it directly.
Can I build this in Google Sheets?
Yes — PMT and the row formulas are identical in Google Sheets, so the same schedule works without any changes.
Other ways people ask this
On the way here you may have searched this as “amortization formula excel”, “formula for amortization in excel” and “amortization formula for excel” — it is all the same task, and this page is the single, complete answer to it.
Why do people search for this in so many different ways?
Because the same task has many names. “amortization formula excel”, “formula for amortization in excel”, “amortization formula for excel” all point at the one operation explained on this page, which is why they all lead here.