Anonymous Access
UK Property & Lending Engine

Mortgage & Stamp Duty Calculator

Model monthly repayments, Stamp Duty Land Tax (SDLT), and overpayment timeline acceleration

Loan & Property Details

£
£
Loan: £300,000LTV: 85.7%

Overpayment SimulatorReduce total interest & years

Monthly Mortgage Repayment
£1,616.83 / month
+ £100 overpayment = £1,716.83 / month
Stamp Duty (SDLT)
£5,000
Effective: 1.4%
Overpayment ImpactTerm reduced from 25 years to 22.6 years (2.4 years saved)
£20,348Interest Saved
Total Capital Borrowed£300,000
Total Interest Payable£185,048
Total Overall Cost£485,048

Stamp Duty Land Tax (SDLT) Tiers

Band RangeTax RateTaxable ChunkTax Due
Up to £250,0000%£250,000£0
£250,001 to £925,0005%£100,000£5,000
Total Stamp Duty Due£5,000

Annual Amortization Schedule (First 10 Years)

YearStart BalanceCapital PaidInterest PaidRemaining Balance
Year 1£300,000£6,934£12,468£293,066
Year 2£293,066£7,231£12,171£285,834
Year 3£285,834£7,541£11,861£278,293
Year 4£278,293£7,864£11,538£270,429
Year 5£270,429£8,201£11,201£262,229
Year 6£262,229£8,552£10,850£253,677
Year 7£253,677£8,918£10,484£244,759
Year 8£244,759£9,300£10,102£235,460
Year 9£235,460£9,698£9,704£225,762
Year 10£225,762£10,113£9,289£215,649