Year Prin outstanding EMI

1 3,000,000.00 £236,920.38
2 2,967,079.62 £236,920.38
3 2,931,920.65 £236,920.38
4 2,894,370.88 £236,920.38
5 2,854,267.72 £236,920.38
6 2,811,437.54 £236,920.38
7 2,765,694.92 £236,920.38
8 2,716,841.79 £236,920.38
9 2,664,666.65 £236,920.38
10 2,608,943.60 £236,920.38
11 2,549,431.39 £236,920.38
12 2,485,872.34 £236,920.38
13 2,417,991.28 £236,920.38
HDFC 14 2,345,494.31 £236,920.38
15 2,268,067.54 £236,920.38
Loan 3,000,000.00 16 2,185,375.76 £236,920.38
Rate per year 6.8% 17 2,097,060.93 £236,920.38
Duration 30 18 2,002,740.69 £236,920.38
EMI £236,920.38 19 1,902,006.68 £236,920.38
20 1,794,422.75 £236,920.38
21 1,679,523.12 £236,920.38
22 1,556,810.31 £236,920.38
23 1,425,753.03 £236,920.38
24 1,285,783.86 £236,920.38
25 1,136,296.78 £236,920.38
26 976,644.58 £236,920.38
27 806,136.03 £236,920.38
28 624,032.91 £236,920.38
29 429,546.76 £236,920.38
30 221,835.56 £236,920.38

Axis Bank
Loan 3000000 Year Prin outstanding EMI
Rate per Year 6.90% 1 3000000 £239,335.19
Duration 30 2 £2,967,664.81 £239,335.19
EMI £239,335.19 3 £2,933,098.49 £239,335.19
FV ### 4 £2,896,147.10 £239,335.19
5 £2,856,646.06 £239,335.19
 6 £2,814,419.45 £239,335.19
7 £2,769,279.21 £239,335.19
8 £2,721,024.28 £239,335.19
9 £2,669,439.77 £239,335.19
10 £2,614,295.93 £239,335.19
11 £2,555,347.16 £239,335.19
12 £2,492,330.92 £239,335.19
13 £2,424,966.57 £239,335.19
14 £2,352,954.07 £239,335.19
15 £2,275,972.71 £239,335.19
16 £2,193,679.64 £239,335.19
17 £2,105,708.35 £239,335.19
18 £2,011,667.03 £239,335.19
19 £1,911,136.87 £239,335.19
20 £1,803,670.13 £239,335.19
21 £1,688,788.18 £239,335.19
22 £1,565,979.37 £239,335.19
23 £1,434,696.76 £239,335.19
24 £1,294,355.65 £239,335.19
25 £1,144,331.00 £239,335.19
26 £983,954.65 £239,335.19
27 £812,512.33 £239,335.19
28 £629,240.49 £239,335.19
29 £433,322.90 £239,335.19
30 £223,886.99 £239,335.19

Canara Bank Year Prin Outstanding EMI

Loan 3000000 1 3000000 £233,315.68
Rate per Year 6.65% 2 £2,966,184.32 £233,315.68
Duration 30 3 £2,930,119.90 £233,315.68
EMI £233,315.68 4 £2,891,657.19 £233,315.68
FV ### 5 £2,850,636.71 £233,315.68
6 £2,806,888.37 £233,315.68
7 £2,760,230.77 £233,315.68
8 £2,710,470.43 £233,315.68
9 £2,657,401.04 £233,315.68
10 £2,600,802.52 £233,315.68
11 £2,540,440.21 £233,315.68
12 £2,476,063.80 £233,315.68
13 £2,407,406.37 £233,315.68
14 £2,334,183.21 £233,315.68
15 £2,256,090.71 £233,315.68
16 £2,172,805.06 £233,315.68
17 £2,083,980.92 £233,315.68
18 £1,989,249.97 £233,315.68
19 £1,888,219.41 £233,315.68
20 £1,780,470.32 £233,315.68
21 £1,665,555.92 £233,315.68
22 £1,542,999.71 £233,315.68
23 £1,412,293.51 £233,315.68
24 £1,272,895.34 £233,315.68
25 £1,124,227.20 £233,315.68
26 £965,672.63 £233,315.68
27 £796,574.18 £233,315.68
28 £616,230.68 £233,315.68
29 £423,894.34 £233,315.68
30 £218,767.63 £233,315.68
INT Prin Repaid Prin Balance
204000 £32,920.38 2,967,079.62
201761.4142 £35,158.97 2,931,920.65
199370.6045 £37,549.78 2,894,370.88
196817.2197 £40,103.16 2,854,267.72
194090.2049 £42,830.18 2,811,437.54
191177.7529 £45,742.63 2,765,694.92
188067.2543 £48,853.13 2,716,841.79
184745.2418 £52,175.14 2,664,666.65
181197.3324 £55,723.05 2,608,943.60
177408.1651 £59,512.21 2,549,431.39
173361.3345 £63,559.05 2,485,872.34
169039.3194 £67,881.06 2,417,991.28
164423.4073 £72,496.97 2,345,494.31
159493.6131 £77,426.77 2,268,067.54
154228.593 £82,691.79 2,185,375.76
148605.5515 £88,314.83 2,097,060.93
142600.1431 £94,320.24 2,002,740.69
136186.367 £100,734.01 1,902,006.68
129336.4541 £107,583.93 1,794,422.75
122020.7472 £114,899.63 1,679,523.12
114207.5722 £122,712.81 1,556,810.31
105863.1012 £131,057.28 1,425,753.03
96951.20627 £139,969.17 1,285,783.86
87433.30246 £149,487.08 1,136,296.78
77268.18118 £159,652.20 976,644.58
66411.83167 £170,508.55 806,136.03
54817.25038 £182,103.13 624,032.91
42434.23756 £194,486.14 429,546.76
29209.17988 £207,711.20 221,835.56
15084.81827 £221,835.56 0.00

Int Princ Reapaid Principal Balance

207000 £32,335.19 £2,967,664.81
£204,768.87 £34,566.32 £2,933,098.49
£202,383.80 £36,951.39 £2,896,147.10
£199,834.15 £39,501.04 £2,856,646.06
£197,108.58 £42,226.61 £2,814,419.45
 £194,194.94 £45,140.25 £2,769,279.21
£191,080.27 £48,254.92 £2,721,024.28
£187,750.68 £51,584.51 £2,669,439.77
£184,191.34 £55,143.84 £2,614,295.93
£180,386.42 £58,948.77 £2,555,347.16
£176,318.95 £63,016.23 £2,492,330.92
£171,970.83 £67,364.36 £2,424,966.57
£167,322.69 £72,012.50 £2,352,954.07
£162,353.83 £76,981.36 £2,275,972.71
£157,042.12 £82,293.07 £2,193,679.64
£151,363.90 £87,971.29 £2,105,708.35
£145,293.88 £94,041.31 £2,011,667.03
£138,805.03 £100,530.16 £1,911,136.87
£131,868.44 £107,466.74 £1,803,670.13
£124,453.24 £114,881.95 £1,688,788.18
£116,526.38 £122,808.80 £1,565,979.37
£108,052.58 £131,282.61 £1,434,696.76
£98,994.08 £140,341.11 £1,294,355.65
£89,310.54 £150,024.65 £1,144,331.00
£78,958.84 £160,376.35 £983,954.65
£67,892.87 £171,442.32 £812,512.33
£56,063.35 £183,271.84 £629,240.49
£43,417.59 £195,917.59 £433,322.90
£29,899.28 £209,435.91 £223,886.99
£15,448.20 £223,886.99 £0.00

Int Princ Repaid Principal Balance

199500 £33,815.68 £2,966,184.32
£197,251.26 £36,064.42 £2,930,119.90
£194,852.97 £38,462.71 £2,891,657.19
£192,295.20 £41,020.48 £2,850,636.71
£189,567.34 £43,748.34 £2,806,888.37
£186,658.08 £46,657.60 £2,760,230.77
£183,555.35 £49,760.33 £2,710,470.43
£180,246.28 £53,069.40 £2,657,401.04
£176,717.17 £56,598.51 £2,600,802.52
£172,953.37 £60,362.31 £2,540,440.21
£168,939.27 £64,376.41 £2,476,063.80
£164,658.24 £68,657.44 £2,407,406.37
£160,092.52 £73,223.16 £2,334,183.21
£155,223.18 £78,092.50 £2,256,090.71
£150,030.03 £83,285.65 £2,172,805.06
£144,491.54 £88,824.14 £2,083,980.92
£138,584.73 £94,730.95 £1,989,249.97
£132,285.12 £101,030.56 £1,888,219.41
£125,566.59 £107,749.09 £1,780,470.32
£118,401.28 £114,914.40 £1,665,555.92
£110,759.47 £122,556.21 £1,542,999.71
£102,609.48 £130,706.20 £1,412,293.51
£93,917.52 £139,398.16 £1,272,895.34
£84,647.54 £148,668.14 £1,124,227.20
£74,761.11 £158,554.57 £965,672.63
£64,217.23 £169,098.45 £796,574.18
£52,972.18 £180,343.50 £616,230.68
£40,979.34 £192,336.34 £423,894.34
£28,188.97 £205,126.71 £218,767.63
£14,548.05 £218,767.63 £0.00