Exact amortization — same maths the calculator above runs on your own numbers.
| Monthly overpayment | Interest saved | Mortgage-free earlier |
|---|---|---|
| £100/month | £21,142 | 3 years 6 months |
| £200/month | £36,280 | 6 years 1 months |
| £300/month | £47,708 | 8 years 1 months |
| £500/month | £63,887 | 11 years 0 months |
Full monthly amortization of the balance at your rate, with and without the overpayment: interest totals, payoff dates, and the difference. The reference table (£200,000 · 4.5% · 25 years) is computed with the identical maths.
The calculation holds your rate constant — in reality fixes end and rates move. Early-repayment charges above your lender's cap are flagged, not modeled. Offset mortgages work differently (savings cancel interest rather than principal). No tax or inflation effects are included.
monthly rate r = APR / 1200
payment p = P·r / (1 − (1+r)^−n)
each month interest = balance × r; balance −= (p + overpay − interest)
savings = interest(without overpaying) − interest(with)