★ TOOL · AMORTIZATION SCHEDULE CALCULATOR · 2026

See every payment. Watch principal climb.

Full year-by-year breakdown of any mortgage. See exactly how much of each payment goes to interest vs principal, and watch the cross-over moment when principal exceeds interest. Most Canadians don't realize that on a 25-year mortgage at 4.59%, you're paying mostly interest for the first 8 years.

★ MORTGAGE

★ SUMMARY

$2,805/mo
TOTAL INTEREST$341,430
TOTAL PAID$841,430
INTEREST AS % OF TOTAL40.6%
★ YEAR-BY-YEAR SCHEDULE ★

First 5 years of 25

YEAR
PRINCIPAL PAID
INTEREST PAID
BALANCE
PRIN %
1
$10,935
$22,722
$489,065
32%
2
$11,448
$22,209
$477,617
34%
3
$11,985
$21,673
$465,632
36%
4
$12,546
$21,111
$453,086
37%
5
$13,135
$20,523
$439,951
39%