← All calculators
All calculators
Amsterdam canal houses
Tax year 2026

Mortgage Planner: Annuity vs Linear, Buying Costs and Rent vs Buy

Plan a Dutch mortgage month by month: annuity and linear side by side, every buying cost, your real 2026 tax return each year, a rate change after the fixed period, extra repayments, and renting as the alternative.

Private: everything is calculated in your browser. Nothing you enter here is sent to us or stored.

Your purchase

Tax return

Buying costs

Extra repayments

Rent vs buy assumptions

Summary

First month, after tax return (annuity)€ 1.290
Mortgage needed€ 375.502
Loan to value93.9%
Buying costs€ 15.502
Savings left€ 0
One-off tax back on financing costs€ 2.660
Buying gets ahead of rentingyear 2

Annuity or linear

AnnuityLinear
First month, gross€ 1.771€ 2.263
First month, after tax return€ 1.290€ 1.786
Highest monthly (net)€ 1.771€ 1.786
Lowest monthly (net)€ 1.290€ 1.046
Total interest€ 262.102€ 220.279
Total tax return€ 91.328€ 74.388
Interest after tax return€ 170.774€ 145.891
Total paid to the bank€ 637.604€ 595.781
Total after tax return€ 546.276€ 521.393
Paid off30 years30 years

Linear saves € 24.883 in interest after tax · rate fixed until year 10

Net monthly cost over time
AnnuityLinear
€0€443€886€1328€177111530
Remaining mortgage
AnnuityLinear
€0€92k€184k€277k€369k11530

Renting or buying: your wealth over time

Buying (equity + investments)Renting (investments)
€0€285k€569k€854k€1138k11530
Rent paidNet cost of owningRenting (investments)Buying (equity + investments)
After 5 years€ 101.935€ 146.408€ 56.580€ 116.055+€ 59.475 ahead
After 10 years€ 220.106€ 262.820€ 72.732€ 235.137+€ 162.405 ahead
After 15 years€ 357.099€ 387.937€ 92.826€ 386.568+€ 293.742 ahead
After 20 years€ 515.911€ 523.378€ 118.472€ 579.392+€ 460.919 ahead
After 25 years€ 700.018€ 671.071€ 151.204€ 824.480+€ 673.276 ahead
After 30 years€ 913.448€ 830.578€ 192.979€ 1.138.355+€ 945.376 ahead

Repayment schedule

YearBalanceGrossInterestCapitalExtraTax returnNetWOZ
1€ 375.502€ 21.253€ 14.525€ 6.728–€ 8.430€ 12.824€ 400.000
2€ 368.774€ 21.253€ 14.258€ 6.995–€ 5.634€ 15.620€ 412.000
3€ 361.778€ 21.253€ 13.980€ 7.273–€ 5.493€ 15.761€ 424.360
4€ 354.505€ 21.253€ 13.691€ 7.562–€ 5.346€ 15.907€ 437.091
5€ 346.943€ 21.253€ 13.391€ 7.862–€ 5.194€ 16.060€ 450.204
6€ 339.081€ 21.253€ 13.079€ 8.174–€ 5.036€ 16.218€ 463.710
7€ 330.906€ 21.253€ 12.754€ 8.499–€ 4.872€ 16.382€ 477.621
8€ 322.407€ 21.253€ 12.417€ 8.836–€ 4.701€ 16.552€ 491.950
9€ 313.571€ 21.253€ 12.066€ 9.187–€ 4.524€ 16.729€ 506.708
10€ 304.384€ 21.253€ 11.701€ 9.552–€ 4.341€ 16.913€ 521.909

An estimate, not mortgage advice or an offer. The loan is capped at 100% of the price, so buying costs come from savings. The tax return uses the 2026 Box 1 rules for every year (the deduction capped at 37.56%, the eigenwoningforfait and Wet Hillen) and assumes the interest is paid in the Netherlands for at most 30 years on your main home. Future rates, rents, house prices and returns are your assumptions.

Was this calculator useful?