Mortgage Amortisation and Payment Breakdown Calculator
Inspect the mortgage repayment schedule used in a buying scenario.
Model renting and buying with the same starting capital and monthly budget, investing any cost difference. Property growth, rent changes and investment returns are scenarios, with ownership costs and taxes supplied by you.
The comparison follows ending net wealth under renting and buying with the same starting cash and monthly budget. It recognises the renter’s invested deposit and the buyer’s home equity, while investing any ongoing cost difference for the cheaper option.
Buying uses the deposit and upfront costs; renting invests the same available cash. The mortgage funds the purchase price less deposit.
Rent changes at annual steps, while mortgage payments follow their amortization schedule. The option with lower monthly outgoings invests the difference at month-end.
Buying adds the grown home value less selling costs and outstanding mortgage to its invested differences. Renting retains its accumulated investment portfolio.
Sample inputs demonstrate the method. They are not a forecast or product offer.
The first example buys a €12,000 home with twelve interest-free €1,000 payments and compares rent of €1,000 monthly. With no other costs or growth, neither side invests a monthly difference. After one year the buyer owns €12,000 equity and the renter has no portfolio, producing a €12,000 difference.
Sample inputs demonstrate the method. They are not a forecast or product offer.
Buying minus renting wealth is the difference between these ending positions. Mortgage principal is not treated as permanently lost: repaying it increases the equity included in buying wealth.
Results can change sharply with the horizon, growth assumptions and transaction costs. The model does not forecast a market price or calculate capital gains, investment tax or rent-control rules.
No. Mortgage payments reduce cash but principal repayment builds equity, which is included in the ending wealth.
No. The renter invests the deposit once; no separate opportunity-cost charge is also deducted from buying.
Read our calculation and testing approach.