Classic Fixed Home Loan (Interest Only) 5 Years from AMP Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
5.34%
Fixed - 5 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,335
Number of Repayments
300
Total Interest Paid
$100,500
Total repayments
$400,500
DatePrincipleInterestPaymentBalance
1Dec 2019$478.71$1,335.00$1,813.71$299,521.29
2019 Total$478.71$1,335$1,813.71
2Jan 2020$480.84$1,332.87$1,813.71$299,040.45
3Feb 2020$482.98$1,330.73$1,813.71$298,557.47
4Mar 2020$485.13$1,328.58$1,813.71$298,072.34
5Apr 2020$487.29$1,326.42$1,813.71$297,585.05
6May 2020$489.46$1,324.25$1,813.71$297,095.59
7Jun 2020$491.63$1,322.08$1,813.71$296,603.96
8Jul 2020$493.82$1,319.89$1,813.71$296,110.14
9Aug 2020$496.02$1,317.69$1,813.71$295,614.12
10Sep 2020$498.23$1,315.48$1,813.71$295,115.89
11Oct 2020$500.44$1,313.27$1,813.71$294,615.45
12Nov 2020$502.67$1,311.04$1,813.71$294,112.78
13Dec 2020$504.91$1,308.80$1,813.71$293,607.87
2020 Total$5,913.42$15,851.1$21,764.52
14Jan 2021$507.15$1,306.56$1,813.71$293,100.72
15Feb 2021$509.41$1,304.30$1,813.71$292,591.31
16Mar 2021$511.68$1,302.03$1,813.71$292,079.63
17Apr 2021$513.96$1,299.75$1,813.71$291,565.67
18May 2021$516.24$1,297.47$1,813.71$291,049.43
19Jun 2021$518.54$1,295.17$1,813.71$290,530.89
20Jul 2021$520.85$1,292.86$1,813.71$290,010.04
21Aug 2021$523.17$1,290.54$1,813.71$289,486.87
22Sep 2021$525.49$1,288.22$1,813.71$288,961.38
23Oct 2021$527.83$1,285.88$1,813.71$288,433.55
24Nov 2021$530.18$1,283.53$1,813.71$287,903.37
25Dec 2021$532.54$1,281.17$1,813.71$287,370.83
2021 Total$6,237.04$15,527.48$21,764.52
26Jan 2022$534.91$1,278.80$1,813.71$286,835.92
27Feb 2022$537.29$1,276.42$1,813.71$286,298.63
28Mar 2022$539.68$1,274.03$1,813.71$285,758.95
29Apr 2022$542.08$1,271.63$1,813.71$285,216.87
30May 2022$544.49$1,269.22$1,813.71$284,672.38
31Jun 2022$546.92$1,266.79$1,813.71$284,125.46
32Jul 2022$549.35$1,264.36$1,813.71$283,576.11
33Aug 2022$551.80$1,261.91$1,813.71$283,024.31
34Sep 2022$554.25$1,259.46$1,813.71$282,470.06
35Oct 2022$556.72$1,256.99$1,813.71$281,913.34
36Nov 2022$559.20$1,254.51$1,813.71$281,354.14
37Dec 2022$561.68$1,252.03$1,813.71$280,792.46
2022 Total$6,578.37$15,186.15$21,764.52
38Jan 2023$564.18$1,249.53$1,813.71$280,228.28
39Feb 2023$566.69$1,247.02$1,813.71$279,661.59
40Mar 2023$569.22$1,244.49$1,813.71$279,092.37
41Apr 2023$571.75$1,241.96$1,813.71$278,520.62
42May 2023$574.29$1,239.42$1,813.71$277,946.33
43Jun 2023$576.85$1,236.86$1,813.71$277,369.48
44Jul 2023$579.42$1,234.29$1,813.71$276,790.06
45Aug 2023$581.99$1,231.72$1,813.71$276,208.07
46Sep 2023$584.58$1,229.13$1,813.71$275,623.49
47Oct 2023$587.19$1,226.52$1,813.71$275,036.30
48Nov 2023$589.80$1,223.91$1,813.71$274,446.50
49Dec 2023$592.42$1,221.29$1,813.71$273,854.08
2023 Total$6,938.38$14,826.14$21,764.52
50Jan 2024$595.06$1,218.65$1,813.71$273,259.02
51Feb 2024$597.71$1,216.00$1,813.71$272,661.31
52Mar 2024$600.37$1,213.34$1,813.71$272,060.94
53Apr 2024$603.04$1,210.67$1,813.71$271,457.90
54May 2024$605.72$1,207.99$1,813.71$270,852.18
55Jun 2024$608.42$1,205.29$1,813.71$270,243.76
56Jul 2024$611.13$1,202.58$1,813.71$269,632.63
57Aug 2024$613.84$1,199.87$1,813.71$269,018.79
58Sep 2024$616.58$1,197.13$1,813.71$268,402.21
59Oct 2024$619.32$1,194.39$1,813.71$267,782.89
60Nov 2024$622.08$1,191.63$1,813.71$267,160.81
61Dec 2024$624.84$1,188.87$1,813.71$266,535.97
2024 Total$7,318.11$14,446.41$21,764.52
62Jan 2025$627.62$1,186.09$1,813.71$265,908.35
63Feb 2025$630.42$1,183.29$1,813.71$265,277.93
64Mar 2025$633.22$1,180.49$1,813.71$264,644.71
65Apr 2025$636.04$1,177.67$1,813.71$264,008.67
66May 2025$638.87$1,174.84$1,813.71$263,369.80
67Jun 2025$641.71$1,172.00$1,813.71$262,728.09
68Jul 2025$644.57$1,169.14$1,813.71$262,083.52
69Aug 2025$647.44$1,166.27$1,813.71$261,436.08
70Sep 2025$650.32$1,163.39$1,813.71$260,785.76
71Oct 2025$653.21$1,160.50$1,813.71$260,132.55
72Nov 2025$656.12$1,157.59$1,813.71$259,476.43
73Dec 2025$659.04$1,154.67$1,813.71$258,817.39
2025 Total$7,718.58$14,045.94$21,764.52
74Jan 2026$661.97$1,151.74$1,813.71$258,155.42
75Feb 2026$664.92$1,148.79$1,813.71$257,490.50
76Mar 2026$667.88$1,145.83$1,813.71$256,822.62
77Apr 2026$670.85$1,142.86$1,813.71$256,151.77
78May 2026$673.83$1,139.88$1,813.71$255,477.94
79Jun 2026$676.83$1,136.88$1,813.71$254,801.11
80Jul 2026$679.85$1,133.86$1,813.71$254,121.26
81Aug 2026$682.87$1,130.84$1,813.71$253,438.39
82Sep 2026$685.91$1,127.80$1,813.71$252,752.48
83Oct 2026$688.96$1,124.75$1,813.71$252,063.52
84Nov 2026$692.03$1,121.68$1,813.71$251,371.49
85Dec 2026$695.11$1,118.60$1,813.71$250,676.38
2026 Total$8,141.01$13,623.51$21,764.52
86Jan 2027$698.20$1,115.51$1,813.71$249,978.18
87Feb 2027$701.31$1,112.40$1,813.71$249,276.87
88Mar 2027$704.43$1,109.28$1,813.71$248,572.44
89Apr 2027$707.56$1,106.15$1,813.71$247,864.88
90May 2027$710.71$1,103.00$1,813.71$247,154.17
91Jun 2027$713.87$1,099.84$1,813.71$246,440.30
92Jul 2027$717.05$1,096.66$1,813.71$245,723.25
93Aug 2027$720.24$1,093.47$1,813.71$245,003.01
94Sep 2027$723.45$1,090.26$1,813.71$244,279.56
95Oct 2027$726.67$1,087.04$1,813.71$243,552.89
96Nov 2027$729.90$1,083.81$1,813.71$242,822.99
97Dec 2027$733.15$1,080.56$1,813.71$242,089.84
2027 Total$8,586.54$13,177.98$21,764.52
98Jan 2028$736.41$1,077.30$1,813.71$241,353.43
99Feb 2028$739.69$1,074.02$1,813.71$240,613.74
100Mar 2028$742.98$1,070.73$1,813.71$239,870.76
101Apr 2028$746.29$1,067.42$1,813.71$239,124.47
102May 2028$749.61$1,064.10$1,813.71$238,374.86
103Jun 2028$752.94$1,060.77$1,813.71$237,621.92
104Jul 2028$756.29$1,057.42$1,813.71$236,865.63
105Aug 2028$759.66$1,054.05$1,813.71$236,105.97
106Sep 2028$763.04$1,050.67$1,813.71$235,342.93
107Oct 2028$766.43$1,047.28$1,813.71$234,576.50
108Nov 2028$769.84$1,043.87$1,813.71$233,806.66
109Dec 2028$773.27$1,040.44$1,813.71$233,033.39
2028 Total$9,056.45$12,708.07$21,764.52
110Jan 2029$776.71$1,037.00$1,813.71$232,256.68
111Feb 2029$780.17$1,033.54$1,813.71$231,476.51
112Mar 2029$783.64$1,030.07$1,813.71$230,692.87
113Apr 2029$787.13$1,026.58$1,813.71$229,905.74
114May 2029$790.63$1,023.08$1,813.71$229,115.11
115Jun 2029$794.15$1,019.56$1,813.71$228,320.96
116Jul 2029$797.68$1,016.03$1,813.71$227,523.28
117Aug 2029$801.23$1,012.48$1,813.71$226,722.05
118Sep 2029$804.80$1,008.91$1,813.71$225,917.25
119Oct 2029$808.38$1,005.33$1,813.71$225,108.87
120Nov 2029$811.98$1,001.73$1,813.71$224,296.89
121Dec 2029$815.59$998.12$1,813.71$223,481.30
2029 Total$9,552.09$12,212.43$21,764.52
122Jan 2030$819.22$994.49$1,813.71$222,662.08
123Feb 2030$822.86$990.85$1,813.71$221,839.22
124Mar 2030$826.53$987.18$1,813.71$221,012.69
125Apr 2030$830.20$983.51$1,813.71$220,182.49
126May 2030$833.90$979.81$1,813.71$219,348.59
127Jun 2030$837.61$976.10$1,813.71$218,510.98
128Jul 2030$841.34$972.37$1,813.71$217,669.64
129Aug 2030$845.08$968.63$1,813.71$216,824.56
130Sep 2030$848.84$964.87$1,813.71$215,975.72
131Oct 2030$852.62$961.09$1,813.71$215,123.10
132Nov 2030$856.41$957.30$1,813.71$214,266.69
133Dec 2030$860.22$953.49$1,813.71$213,406.47
2030 Total$10,074.83$11,689.69$21,764.52
134Jan 2031$864.05$949.66$1,813.71$212,542.42
135Feb 2031$867.90$945.81$1,813.71$211,674.52
136Mar 2031$871.76$941.95$1,813.71$210,802.76
137Apr 2031$875.64$938.07$1,813.71$209,927.12
138May 2031$879.53$934.18$1,813.71$209,047.59
139Jun 2031$883.45$930.26$1,813.71$208,164.14
140Jul 2031$887.38$926.33$1,813.71$207,276.76
141Aug 2031$891.33$922.38$1,813.71$206,385.43
142Sep 2031$895.29$918.42$1,813.71$205,490.14
143Oct 2031$899.28$914.43$1,813.71$204,590.86
144Nov 2031$903.28$910.43$1,813.71$203,687.58
145Dec 2031$907.30$906.41$1,813.71$202,780.28
2031 Total$10,626.19$11,138.33$21,764.52
146Jan 2032$911.34$902.37$1,813.71$201,868.94
147Feb 2032$915.39$898.32$1,813.71$200,953.55
148Mar 2032$919.47$894.24$1,813.71$200,034.08
149Apr 2032$923.56$890.15$1,813.71$199,110.52
150May 2032$927.67$886.04$1,813.71$198,182.85
151Jun 2032$931.80$881.91$1,813.71$197,251.05
152Jul 2032$935.94$877.77$1,813.71$196,315.11
153Aug 2032$940.11$873.60$1,813.71$195,375.00
154Sep 2032$944.29$869.42$1,813.71$194,430.71
155Oct 2032$948.49$865.22$1,813.71$193,482.22
156Nov 2032$952.71$861.00$1,813.71$192,529.51
157Dec 2032$956.95$856.76$1,813.71$191,572.56
2032 Total$11,207.72$10,556.8$21,764.52
158Jan 2033$961.21$852.50$1,813.71$190,611.35
159Feb 2033$965.49$848.22$1,813.71$189,645.86
160Mar 2033$969.79$843.92$1,813.71$188,676.07
161Apr 2033$974.10$839.61$1,813.71$187,701.97
162May 2033$978.44$835.27$1,813.71$186,723.53
163Jun 2033$982.79$830.92$1,813.71$185,740.74
164Jul 2033$987.16$826.55$1,813.71$184,753.58
165Aug 2033$991.56$822.15$1,813.71$183,762.02
166Sep 2033$995.97$817.74$1,813.71$182,766.05
167Oct 2033$1,000.40$813.31$1,813.71$181,765.65
168Nov 2033$1,004.85$808.86$1,813.71$180,760.80
169Dec 2033$1,009.32$804.39$1,813.71$179,751.48
2033 Total$11,821.08$9,943.44$21,764.52
170Jan 2034$1,013.82$799.89$1,813.71$178,737.66
171Feb 2034$1,018.33$795.38$1,813.71$177,719.33
172Mar 2034$1,022.86$790.85$1,813.71$176,696.47
173Apr 2034$1,027.41$786.30$1,813.71$175,669.06
174May 2034$1,031.98$781.73$1,813.71$174,637.08
175Jun 2034$1,036.57$777.14$1,813.71$173,600.51
176Jul 2034$1,041.19$772.52$1,813.71$172,559.32
177Aug 2034$1,045.82$767.89$1,813.71$171,513.50
178Sep 2034$1,050.47$763.24$1,813.71$170,463.03
179Oct 2034$1,055.15$758.56$1,813.71$169,407.88
180Nov 2034$1,059.84$753.87$1,813.71$168,348.04
181Dec 2034$1,064.56$749.15$1,813.71$167,283.48
2034 Total$12,468$9,296.52$21,764.52
182Jan 2035$1,069.30$744.41$1,813.71$166,214.18
183Feb 2035$1,074.06$739.65$1,813.71$165,140.12
184Mar 2035$1,078.84$734.87$1,813.71$164,061.28
185Apr 2035$1,083.64$730.07$1,813.71$162,977.64
186May 2035$1,088.46$725.25$1,813.71$161,889.18
187Jun 2035$1,093.30$720.41$1,813.71$160,795.88
188Jul 2035$1,098.17$715.54$1,813.71$159,697.71
189Aug 2035$1,103.06$710.65$1,813.71$158,594.65
190Sep 2035$1,107.96$705.75$1,813.71$157,486.69
191Oct 2035$1,112.89$700.82$1,813.71$156,373.80
192Nov 2035$1,117.85$695.86$1,813.71$155,255.95
193Dec 2035$1,122.82$690.89$1,813.71$154,133.13
2035 Total$13,150.35$8,614.17$21,764.52
194Jan 2036$1,127.82$685.89$1,813.71$153,005.31
195Feb 2036$1,132.84$680.87$1,813.71$151,872.47
196Mar 2036$1,137.88$675.83$1,813.71$150,734.59
197Apr 2036$1,142.94$670.77$1,813.71$149,591.65
198May 2036$1,148.03$665.68$1,813.71$148,443.62
199Jun 2036$1,153.14$660.57$1,813.71$147,290.48
200Jul 2036$1,158.27$655.44$1,813.71$146,132.21
201Aug 2036$1,163.42$650.29$1,813.71$144,968.79
202Sep 2036$1,168.60$645.11$1,813.71$143,800.19
203Oct 2036$1,173.80$639.91$1,813.71$142,626.39
204Nov 2036$1,179.02$634.69$1,813.71$141,447.37
205Dec 2036$1,184.27$629.44$1,813.71$140,263.10
2036 Total$13,870.03$7,894.49$21,764.52
206Jan 2037$1,189.54$624.17$1,813.71$139,073.56
207Feb 2037$1,194.83$618.88$1,813.71$137,878.73
208Mar 2037$1,200.15$613.56$1,813.71$136,678.58
209Apr 2037$1,205.49$608.22$1,813.71$135,473.09
210May 2037$1,210.85$602.86$1,813.71$134,262.24
211Jun 2037$1,216.24$597.47$1,813.71$133,046.00
212Jul 2037$1,221.66$592.05$1,813.71$131,824.34
213Aug 2037$1,227.09$586.62$1,813.71$130,597.25
214Sep 2037$1,232.55$581.16$1,813.71$129,364.70
215Oct 2037$1,238.04$575.67$1,813.71$128,126.66
216Nov 2037$1,243.55$570.16$1,813.71$126,883.11
217Dec 2037$1,249.08$564.63$1,813.71$125,634.03
2037 Total$14,629.07$7,135.45$21,764.52
218Jan 2038$1,254.64$559.07$1,813.71$124,379.39
219Feb 2038$1,260.22$553.49$1,813.71$123,119.17
220Mar 2038$1,265.83$547.88$1,813.71$121,853.34
221Apr 2038$1,271.46$542.25$1,813.71$120,581.88
222May 2038$1,277.12$536.59$1,813.71$119,304.76
223Jun 2038$1,282.80$530.91$1,813.71$118,021.96
224Jul 2038$1,288.51$525.20$1,813.71$116,733.45
225Aug 2038$1,294.25$519.46$1,813.71$115,439.20
226Sep 2038$1,300.01$513.70$1,813.71$114,139.19
227Oct 2038$1,305.79$507.92$1,813.71$112,833.40
228Nov 2038$1,311.60$502.11$1,813.71$111,521.80
229Dec 2038$1,317.44$496.27$1,813.71$110,204.36
2038 Total$15,429.67$6,334.85$21,764.52
230Jan 2039$1,323.30$490.41$1,813.71$108,881.06
231Feb 2039$1,329.19$484.52$1,813.71$107,551.87
232Mar 2039$1,335.10$478.61$1,813.71$106,216.77
233Apr 2039$1,341.05$472.66$1,813.71$104,875.72
234May 2039$1,347.01$466.70$1,813.71$103,528.71
235Jun 2039$1,353.01$460.70$1,813.71$102,175.70
236Jul 2039$1,359.03$454.68$1,813.71$100,816.67
237Aug 2039$1,365.08$448.63$1,813.71$99,451.59
238Sep 2039$1,371.15$442.56$1,813.71$98,080.44
239Oct 2039$1,377.25$436.46$1,813.71$96,703.19
240Nov 2039$1,383.38$430.33$1,813.71$95,319.81
241Dec 2039$1,389.54$424.17$1,813.71$93,930.27
2039 Total$16,274.09$5,490.43$21,764.52
242Jan 2040$1,395.72$417.99$1,813.71$92,534.55
243Feb 2040$1,401.93$411.78$1,813.71$91,132.62
244Mar 2040$1,408.17$405.54$1,813.71$89,724.45
245Apr 2040$1,414.44$399.27$1,813.71$88,310.01
246May 2040$1,420.73$392.98$1,813.71$86,889.28
247Jun 2040$1,427.05$386.66$1,813.71$85,462.23
248Jul 2040$1,433.40$380.31$1,813.71$84,028.83
249Aug 2040$1,439.78$373.93$1,813.71$82,589.05
250Sep 2040$1,446.19$367.52$1,813.71$81,142.86
251Oct 2040$1,452.62$361.09$1,813.71$79,690.24
252Nov 2040$1,459.09$354.62$1,813.71$78,231.15
253Dec 2040$1,465.58$348.13$1,813.71$76,765.57
2040 Total$17,164.7$4,599.82$21,764.52
254Jan 2041$1,472.10$341.61$1,813.71$75,293.47
255Feb 2041$1,478.65$335.06$1,813.71$73,814.82
256Mar 2041$1,485.23$328.48$1,813.71$72,329.59
257Apr 2041$1,491.84$321.87$1,813.71$70,837.75
258May 2041$1,498.48$315.23$1,813.71$69,339.27
259Jun 2041$1,505.15$308.56$1,813.71$67,834.12
260Jul 2041$1,511.85$301.86$1,813.71$66,322.27
261Aug 2041$1,518.58$295.13$1,813.71$64,803.69
262Sep 2041$1,525.33$288.38$1,813.71$63,278.36
263Oct 2041$1,532.12$281.59$1,813.71$61,746.24
264Nov 2041$1,538.94$274.77$1,813.71$60,207.30
265Dec 2041$1,545.79$267.92$1,813.71$58,661.51
2041 Total$18,104.06$3,660.46$21,764.52
266Jan 2042$1,552.67$261.04$1,813.71$57,108.84
267Feb 2042$1,559.58$254.13$1,813.71$55,549.26
268Mar 2042$1,566.52$247.19$1,813.71$53,982.74
269Apr 2042$1,573.49$240.22$1,813.71$52,409.25
270May 2042$1,580.49$233.22$1,813.71$50,828.76
271Jun 2042$1,587.52$226.19$1,813.71$49,241.24
272Jul 2042$1,594.59$219.12$1,813.71$47,646.65
273Aug 2042$1,601.68$212.03$1,813.71$46,044.97
274Sep 2042$1,608.81$204.90$1,813.71$44,436.16
275Oct 2042$1,615.97$197.74$1,813.71$42,820.19
276Nov 2042$1,623.16$190.55$1,813.71$41,197.03
277Dec 2042$1,630.38$183.33$1,813.71$39,566.65
2042 Total$19,094.86$2,669.66$21,764.52
278Jan 2043$1,637.64$176.07$1,813.71$37,929.01
279Feb 2043$1,644.93$168.78$1,813.71$36,284.08
280Mar 2043$1,652.25$161.46$1,813.71$34,631.83
281Apr 2043$1,659.60$154.11$1,813.71$32,972.23
282May 2043$1,666.98$146.73$1,813.71$31,305.25
283Jun 2043$1,674.40$139.31$1,813.71$29,630.85
284Jul 2043$1,681.85$131.86$1,813.71$27,949.00
285Aug 2043$1,689.34$124.37$1,813.71$26,259.66
286Sep 2043$1,696.85$116.86$1,813.71$24,562.81
287Oct 2043$1,704.41$109.30$1,813.71$22,858.40
288Nov 2043$1,711.99$101.72$1,813.71$21,146.41
289Dec 2043$1,719.61$94.10$1,813.71$19,426.80
2043 Total$20,139.85$1,624.67$21,764.52
290Jan 2044$1,727.26$86.45$1,813.71$17,699.54
291Feb 2044$1,734.95$78.76$1,813.71$15,964.59
292Mar 2044$1,742.67$71.04$1,813.71$14,221.92
293Apr 2044$1,750.42$63.29$1,813.71$12,471.50
294May 2044$1,758.21$55.50$1,813.71$10,713.29
295Jun 2044$1,766.04$47.67$1,813.71$8,947.25
296Jul 2044$1,773.89$39.82$1,813.71$7,173.36
297Aug 2044$1,781.79$31.92$1,813.71$5,391.57
298Sep 2044$1,789.72$23.99$1,813.71$3,601.85
299Oct 2044$1,797.68$16.03$1,813.71$1,804.17
300Nov 2044$1,804.17$8.03$1,812.20$0.00
2044 Total$19,426.8$522.5$19,949.3
Compare your product with the big 4 banks, or add more products to compare
As seen on