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

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
5.81%
Fixed - 5 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,210
Number of Repayments
300
Total Interest Paid
$113,000
Total repayments
$363,000
DatePrincipleInterestPaymentBalance
1Nov 2019$371.42$1,210.42$1,581.84$249,628.58
2Dec 2019$373.22$1,208.62$1,581.84$249,255.36
2019 Total$744.64$2,419.04$3,163.68
3Jan 2020$375.03$1,206.81$1,581.84$248,880.33
4Feb 2020$376.84$1,205.00$1,581.84$248,503.49
5Mar 2020$378.67$1,203.17$1,581.84$248,124.82
6Apr 2020$380.50$1,201.34$1,581.84$247,744.32
7May 2020$382.34$1,199.50$1,581.84$247,361.98
8Jun 2020$384.20$1,197.64$1,581.84$246,977.78
9Jul 2020$386.06$1,195.78$1,581.84$246,591.72
10Aug 2020$387.93$1,193.91$1,581.84$246,203.79
11Sep 2020$389.80$1,192.04$1,581.84$245,813.99
12Oct 2020$391.69$1,190.15$1,581.84$245,422.30
13Nov 2020$393.59$1,188.25$1,581.84$245,028.71
14Dec 2020$395.49$1,186.35$1,581.84$244,633.22
2020 Total$4,622.14$14,359.94$18,982.08
15Jan 2021$397.41$1,184.43$1,581.84$244,235.81
16Feb 2021$399.33$1,182.51$1,581.84$243,836.48
17Mar 2021$401.27$1,180.57$1,581.84$243,435.21
18Apr 2021$403.21$1,178.63$1,581.84$243,032.00
19May 2021$405.16$1,176.68$1,581.84$242,626.84
20Jun 2021$407.12$1,174.72$1,581.84$242,219.72
21Jul 2021$409.09$1,172.75$1,581.84$241,810.63
22Aug 2021$411.07$1,170.77$1,581.84$241,399.56
23Sep 2021$413.06$1,168.78$1,581.84$240,986.50
24Oct 2021$415.06$1,166.78$1,581.84$240,571.44
25Nov 2021$417.07$1,164.77$1,581.84$240,154.37
26Dec 2021$419.09$1,162.75$1,581.84$239,735.28
2021 Total$4,897.94$14,084.14$18,982.08
27Jan 2022$421.12$1,160.72$1,581.84$239,314.16
28Feb 2022$423.16$1,158.68$1,581.84$238,891.00
29Mar 2022$425.21$1,156.63$1,581.84$238,465.79
30Apr 2022$427.27$1,154.57$1,581.84$238,038.52
31May 2022$429.34$1,152.50$1,581.84$237,609.18
32Jun 2022$431.42$1,150.42$1,581.84$237,177.76
33Jul 2022$433.50$1,148.34$1,581.84$236,744.26
34Aug 2022$435.60$1,146.24$1,581.84$236,308.66
35Sep 2022$437.71$1,144.13$1,581.84$235,870.95
36Oct 2022$439.83$1,142.01$1,581.84$235,431.12
37Nov 2022$441.96$1,139.88$1,581.84$234,989.16
38Dec 2022$444.10$1,137.74$1,581.84$234,545.06
2022 Total$5,190.22$13,791.86$18,982.08
39Jan 2023$446.25$1,135.59$1,581.84$234,098.81
40Feb 2023$448.41$1,133.43$1,581.84$233,650.40
41Mar 2023$450.58$1,131.26$1,581.84$233,199.82
42Apr 2023$452.76$1,129.08$1,581.84$232,747.06
43May 2023$454.96$1,126.88$1,581.84$232,292.10
44Jun 2023$457.16$1,124.68$1,581.84$231,834.94
45Jul 2023$459.37$1,122.47$1,581.84$231,375.57
46Aug 2023$461.60$1,120.24$1,581.84$230,913.97
47Sep 2023$463.83$1,118.01$1,581.84$230,450.14
48Oct 2023$466.08$1,115.76$1,581.84$229,984.06
49Nov 2023$468.33$1,113.51$1,581.84$229,515.73
50Dec 2023$470.60$1,111.24$1,581.84$229,045.13
2023 Total$5,499.93$13,482.15$18,982.08
51Jan 2024$472.88$1,108.96$1,581.84$228,572.25
52Feb 2024$475.17$1,106.67$1,581.84$228,097.08
53Mar 2024$477.47$1,104.37$1,581.84$227,619.61
54Apr 2024$479.78$1,102.06$1,581.84$227,139.83
55May 2024$482.10$1,099.74$1,581.84$226,657.73
56Jun 2024$484.44$1,097.40$1,581.84$226,173.29
57Jul 2024$486.78$1,095.06$1,581.84$225,686.51
58Aug 2024$489.14$1,092.70$1,581.84$225,197.37
59Sep 2024$491.51$1,090.33$1,581.84$224,705.86
60Oct 2024$493.89$1,087.95$1,581.84$224,211.97
61Nov 2024$496.28$1,085.56$1,581.84$223,715.69
62Dec 2024$498.68$1,083.16$1,581.84$223,217.01
2024 Total$5,828.12$13,153.96$18,982.08
63Jan 2025$501.10$1,080.74$1,581.84$222,715.91
64Feb 2025$503.52$1,078.32$1,581.84$222,212.39
65Mar 2025$505.96$1,075.88$1,581.84$221,706.43
66Apr 2025$508.41$1,073.43$1,581.84$221,198.02
67May 2025$510.87$1,070.97$1,581.84$220,687.15
68Jun 2025$513.35$1,068.49$1,581.84$220,173.80
69Jul 2025$515.83$1,066.01$1,581.84$219,657.97
70Aug 2025$518.33$1,063.51$1,581.84$219,139.64
71Sep 2025$520.84$1,061.00$1,581.84$218,618.80
72Oct 2025$523.36$1,058.48$1,581.84$218,095.44
73Nov 2025$525.89$1,055.95$1,581.84$217,569.55
74Dec 2025$528.44$1,053.40$1,581.84$217,041.11
2025 Total$6,175.9$12,806.18$18,982.08
75Jan 2026$531.00$1,050.84$1,581.84$216,510.11
76Feb 2026$533.57$1,048.27$1,581.84$215,976.54
77Mar 2026$536.15$1,045.69$1,581.84$215,440.39
78Apr 2026$538.75$1,043.09$1,581.84$214,901.64
79May 2026$541.36$1,040.48$1,581.84$214,360.28
80Jun 2026$543.98$1,037.86$1,581.84$213,816.30
81Jul 2026$546.61$1,035.23$1,581.84$213,269.69
82Aug 2026$549.26$1,032.58$1,581.84$212,720.43
83Sep 2026$551.92$1,029.92$1,581.84$212,168.51
84Oct 2026$554.59$1,027.25$1,581.84$211,613.92
85Nov 2026$557.28$1,024.56$1,581.84$211,056.64
86Dec 2026$559.97$1,021.87$1,581.84$210,496.67
2026 Total$6,544.44$12,437.64$18,982.08
87Jan 2027$562.69$1,019.15$1,581.84$209,933.98
88Feb 2027$565.41$1,016.43$1,581.84$209,368.57
89Mar 2027$568.15$1,013.69$1,581.84$208,800.42
90Apr 2027$570.90$1,010.94$1,581.84$208,229.52
91May 2027$573.66$1,008.18$1,581.84$207,655.86
92Jun 2027$576.44$1,005.40$1,581.84$207,079.42
93Jul 2027$579.23$1,002.61$1,581.84$206,500.19
94Aug 2027$582.03$999.81$1,581.84$205,918.16
95Sep 2027$584.85$996.99$1,581.84$205,333.31
96Oct 2027$587.68$994.16$1,581.84$204,745.63
97Nov 2027$590.53$991.31$1,581.84$204,155.10
98Dec 2027$593.39$988.45$1,581.84$203,561.71
2027 Total$6,934.96$12,047.12$18,982.08
99Jan 2028$596.26$985.58$1,581.84$202,965.45
100Feb 2028$599.15$982.69$1,581.84$202,366.30
101Mar 2028$602.05$979.79$1,581.84$201,764.25
102Apr 2028$604.96$976.88$1,581.84$201,159.29
103May 2028$607.89$973.95$1,581.84$200,551.40
104Jun 2028$610.84$971.00$1,581.84$199,940.56
105Jul 2028$613.79$968.05$1,581.84$199,326.77
106Aug 2028$616.77$965.07$1,581.84$198,710.00
107Sep 2028$619.75$962.09$1,581.84$198,090.25
108Oct 2028$622.75$959.09$1,581.84$197,467.50
109Nov 2028$625.77$956.07$1,581.84$196,841.73
110Dec 2028$628.80$953.04$1,581.84$196,212.93
2028 Total$7,348.78$11,633.3$18,982.08
111Jan 2029$631.84$950.00$1,581.84$195,581.09
112Feb 2029$634.90$946.94$1,581.84$194,946.19
113Mar 2029$637.98$943.86$1,581.84$194,308.21
114Apr 2029$641.06$940.78$1,581.84$193,667.15
115May 2029$644.17$937.67$1,581.84$193,022.98
116Jun 2029$647.29$934.55$1,581.84$192,375.69
117Jul 2029$650.42$931.42$1,581.84$191,725.27
118Aug 2029$653.57$928.27$1,581.84$191,071.70
119Sep 2029$656.73$925.11$1,581.84$190,414.97
120Oct 2029$659.91$921.93$1,581.84$189,755.06
121Nov 2029$663.11$918.73$1,581.84$189,091.95
122Dec 2029$666.32$915.52$1,581.84$188,425.63
2029 Total$7,787.3$11,194.78$18,982.08
123Jan 2030$669.55$912.29$1,581.84$187,756.08
124Feb 2030$672.79$909.05$1,581.84$187,083.29
125Mar 2030$676.05$905.79$1,581.84$186,407.24
126Apr 2030$679.32$902.52$1,581.84$185,727.92
127May 2030$682.61$899.23$1,581.84$185,045.31
128Jun 2030$685.91$895.93$1,581.84$184,359.40
129Jul 2030$689.23$892.61$1,581.84$183,670.17
130Aug 2030$692.57$889.27$1,581.84$182,977.60
131Sep 2030$695.92$885.92$1,581.84$182,281.68
132Oct 2030$699.29$882.55$1,581.84$181,582.39
133Nov 2030$702.68$879.16$1,581.84$180,879.71
134Dec 2030$706.08$875.76$1,581.84$180,173.63
2030 Total$8,252$10,730.08$18,982.08
135Jan 2031$709.50$872.34$1,581.84$179,464.13
136Feb 2031$712.93$868.91$1,581.84$178,751.20
137Mar 2031$716.39$865.45$1,581.84$178,034.81
138Apr 2031$719.85$861.99$1,581.84$177,314.96
139May 2031$723.34$858.50$1,581.84$176,591.62
140Jun 2031$726.84$855.00$1,581.84$175,864.78
141Jul 2031$730.36$851.48$1,581.84$175,134.42
142Aug 2031$733.90$847.94$1,581.84$174,400.52
143Sep 2031$737.45$844.39$1,581.84$173,663.07
144Oct 2031$741.02$840.82$1,581.84$172,922.05
145Nov 2031$744.61$837.23$1,581.84$172,177.44
146Dec 2031$748.21$833.63$1,581.84$171,429.23
2031 Total$8,744.4$10,237.68$18,982.08
147Jan 2032$751.84$830.00$1,581.84$170,677.39
148Feb 2032$755.48$826.36$1,581.84$169,921.91
149Mar 2032$759.13$822.71$1,581.84$169,162.78
150Apr 2032$762.81$819.03$1,581.84$168,399.97
151May 2032$766.50$815.34$1,581.84$167,633.47
152Jun 2032$770.21$811.63$1,581.84$166,863.26
153Jul 2032$773.94$807.90$1,581.84$166,089.32
154Aug 2032$777.69$804.15$1,581.84$165,311.63
155Sep 2032$781.46$800.38$1,581.84$164,530.17
156Oct 2032$785.24$796.60$1,581.84$163,744.93
157Nov 2032$789.04$792.80$1,581.84$162,955.89
158Dec 2032$792.86$788.98$1,581.84$162,163.03
2032 Total$9,266.2$9,715.88$18,982.08
159Jan 2033$796.70$785.14$1,581.84$161,366.33
160Feb 2033$800.56$781.28$1,581.84$160,565.77
161Mar 2033$804.43$777.41$1,581.84$159,761.34
162Apr 2033$808.33$773.51$1,581.84$158,953.01
163May 2033$812.24$769.60$1,581.84$158,140.77
164Jun 2033$816.18$765.66$1,581.84$157,324.59
165Jul 2033$820.13$761.71$1,581.84$156,504.46
166Aug 2033$824.10$757.74$1,581.84$155,680.36
167Sep 2033$828.09$753.75$1,581.84$154,852.27
168Oct 2033$832.10$749.74$1,581.84$154,020.17
169Nov 2033$836.13$745.71$1,581.84$153,184.04
170Dec 2033$840.17$741.67$1,581.84$152,343.87
2033 Total$9,819.16$9,162.92$18,982.08
171Jan 2034$844.24$737.60$1,581.84$151,499.63
172Feb 2034$848.33$733.51$1,581.84$150,651.30
173Mar 2034$852.44$729.40$1,581.84$149,798.86
174Apr 2034$856.56$725.28$1,581.84$148,942.30
175May 2034$860.71$721.13$1,581.84$148,081.59
176Jun 2034$864.88$716.96$1,581.84$147,216.71
177Jul 2034$869.07$712.77$1,581.84$146,347.64
178Aug 2034$873.27$708.57$1,581.84$145,474.37
179Sep 2034$877.50$704.34$1,581.84$144,596.87
180Oct 2034$881.75$700.09$1,581.84$143,715.12
181Nov 2034$886.02$695.82$1,581.84$142,829.10
182Dec 2034$890.31$691.53$1,581.84$141,938.79
2034 Total$10,405.08$8,577$18,982.08
183Jan 2035$894.62$687.22$1,581.84$141,044.17
184Feb 2035$898.95$682.89$1,581.84$140,145.22
185Mar 2035$903.30$678.54$1,581.84$139,241.92
186Apr 2035$907.68$674.16$1,581.84$138,334.24
187May 2035$912.07$669.77$1,581.84$137,422.17
188Jun 2035$916.49$665.35$1,581.84$136,505.68
189Jul 2035$920.92$660.92$1,581.84$135,584.76
190Aug 2035$925.38$656.46$1,581.84$134,659.38
191Sep 2035$929.86$651.98$1,581.84$133,729.52
192Oct 2035$934.37$647.47$1,581.84$132,795.15
193Nov 2035$938.89$642.95$1,581.84$131,856.26
194Dec 2035$943.44$638.40$1,581.84$130,912.82
2035 Total$11,025.97$7,956.11$18,982.08
195Jan 2036$948.00$633.84$1,581.84$129,964.82
196Feb 2036$952.59$629.25$1,581.84$129,012.23
197Mar 2036$957.21$624.63$1,581.84$128,055.02
198Apr 2036$961.84$620.00$1,581.84$127,093.18
199May 2036$966.50$615.34$1,581.84$126,126.68
200Jun 2036$971.18$610.66$1,581.84$125,155.50
201Jul 2036$975.88$605.96$1,581.84$124,179.62
202Aug 2036$980.60$601.24$1,581.84$123,199.02
203Sep 2036$985.35$596.49$1,581.84$122,213.67
204Oct 2036$990.12$591.72$1,581.84$121,223.55
205Nov 2036$994.92$586.92$1,581.84$120,228.63
206Dec 2036$999.73$582.11$1,581.84$119,228.90
2036 Total$11,683.92$7,298.16$18,982.08
207Jan 2037$1,004.57$577.27$1,581.84$118,224.33
208Feb 2037$1,009.44$572.40$1,581.84$117,214.89
209Mar 2037$1,014.32$567.52$1,581.84$116,200.57
210Apr 2037$1,019.24$562.60$1,581.84$115,181.33
211May 2037$1,024.17$557.67$1,581.84$114,157.16
212Jun 2037$1,029.13$552.71$1,581.84$113,128.03
213Jul 2037$1,034.11$547.73$1,581.84$112,093.92
214Aug 2037$1,039.12$542.72$1,581.84$111,054.80
215Sep 2037$1,044.15$537.69$1,581.84$110,010.65
216Oct 2037$1,049.21$532.63$1,581.84$108,961.44
217Nov 2037$1,054.29$527.55$1,581.84$107,907.15
218Dec 2037$1,059.39$522.45$1,581.84$106,847.76
2037 Total$12,381.14$6,600.94$18,982.08
219Jan 2038$1,064.52$517.32$1,581.84$105,783.24
220Feb 2038$1,069.67$512.17$1,581.84$104,713.57
221Mar 2038$1,074.85$506.99$1,581.84$103,638.72
222Apr 2038$1,080.06$501.78$1,581.84$102,558.66
223May 2038$1,085.29$496.55$1,581.84$101,473.37
224Jun 2038$1,090.54$491.30$1,581.84$100,382.83
225Jul 2038$1,095.82$486.02$1,581.84$99,287.01
226Aug 2038$1,101.13$480.71$1,581.84$98,185.88
227Sep 2038$1,106.46$475.38$1,581.84$97,079.42
228Oct 2038$1,111.81$470.03$1,581.84$95,967.61
229Nov 2038$1,117.20$464.64$1,581.84$94,850.41
230Dec 2038$1,122.61$459.23$1,581.84$93,727.80
2038 Total$13,119.96$5,862.12$18,982.08
231Jan 2039$1,128.04$453.80$1,581.84$92,599.76
232Feb 2039$1,133.50$448.34$1,581.84$91,466.26
233Mar 2039$1,138.99$442.85$1,581.84$90,327.27
234Apr 2039$1,144.51$437.33$1,581.84$89,182.76
235May 2039$1,150.05$431.79$1,581.84$88,032.71
236Jun 2039$1,155.61$426.23$1,581.84$86,877.10
237Jul 2039$1,161.21$420.63$1,581.84$85,715.89
238Aug 2039$1,166.83$415.01$1,581.84$84,549.06
239Sep 2039$1,172.48$409.36$1,581.84$83,376.58
240Oct 2039$1,178.16$403.68$1,581.84$82,198.42
241Nov 2039$1,183.86$397.98$1,581.84$81,014.56
242Dec 2039$1,189.59$392.25$1,581.84$79,824.97
2039 Total$13,902.83$5,079.25$18,982.08
243Jan 2040$1,195.35$386.49$1,581.84$78,629.62
244Feb 2040$1,201.14$380.70$1,581.84$77,428.48
245Mar 2040$1,206.96$374.88$1,581.84$76,221.52
246Apr 2040$1,212.80$369.04$1,581.84$75,008.72
247May 2040$1,218.67$363.17$1,581.84$73,790.05
248Jun 2040$1,224.57$357.27$1,581.84$72,565.48
249Jul 2040$1,230.50$351.34$1,581.84$71,334.98
250Aug 2040$1,236.46$345.38$1,581.84$70,098.52
251Sep 2040$1,242.45$339.39$1,581.84$68,856.07
252Oct 2040$1,248.46$333.38$1,581.84$67,607.61
253Nov 2040$1,254.51$327.33$1,581.84$66,353.10
254Dec 2040$1,260.58$321.26$1,581.84$65,092.52
2040 Total$14,732.45$4,249.63$18,982.08
255Jan 2041$1,266.68$315.16$1,581.84$63,825.84
256Feb 2041$1,272.82$309.02$1,581.84$62,553.02
257Mar 2041$1,278.98$302.86$1,581.84$61,274.04
258Apr 2041$1,285.17$296.67$1,581.84$59,988.87
259May 2041$1,291.39$290.45$1,581.84$58,697.48
260Jun 2041$1,297.65$284.19$1,581.84$57,399.83
261Jul 2041$1,303.93$277.91$1,581.84$56,095.90
262Aug 2041$1,310.24$271.60$1,581.84$54,785.66
263Sep 2041$1,316.59$265.25$1,581.84$53,469.07
264Oct 2041$1,322.96$258.88$1,581.84$52,146.11
265Nov 2041$1,329.37$252.47$1,581.84$50,816.74
266Dec 2041$1,335.80$246.04$1,581.84$49,480.94
2041 Total$15,611.58$3,370.5$18,982.08
267Jan 2042$1,342.27$239.57$1,581.84$48,138.67
268Feb 2042$1,348.77$233.07$1,581.84$46,789.90
269Mar 2042$1,355.30$226.54$1,581.84$45,434.60
270Apr 2042$1,361.86$219.98$1,581.84$44,072.74
271May 2042$1,368.45$213.39$1,581.84$42,704.29
272Jun 2042$1,375.08$206.76$1,581.84$41,329.21
273Jul 2042$1,381.74$200.10$1,581.84$39,947.47
274Aug 2042$1,388.43$193.41$1,581.84$38,559.04
275Sep 2042$1,395.15$186.69$1,581.84$37,163.89
276Oct 2042$1,401.90$179.94$1,581.84$35,761.99
277Nov 2042$1,408.69$173.15$1,581.84$34,353.30
278Dec 2042$1,415.51$166.33$1,581.84$32,937.79
2042 Total$16,543.15$2,438.93$18,982.08
279Jan 2043$1,422.37$159.47$1,581.84$31,515.42
280Feb 2043$1,429.25$152.59$1,581.84$30,086.17
281Mar 2043$1,436.17$145.67$1,581.84$28,650.00
282Apr 2043$1,443.13$138.71$1,581.84$27,206.87
283May 2043$1,450.11$131.73$1,581.84$25,756.76
284Jun 2043$1,457.13$124.71$1,581.84$24,299.63
285Jul 2043$1,464.19$117.65$1,581.84$22,835.44
286Aug 2043$1,471.28$110.56$1,581.84$21,364.16
287Sep 2043$1,478.40$103.44$1,581.84$19,885.76
288Oct 2043$1,485.56$96.28$1,581.84$18,400.20
289Nov 2043$1,492.75$89.09$1,581.84$16,907.45
290Dec 2043$1,499.98$81.86$1,581.84$15,407.47
2043 Total$17,530.32$1,451.76$18,982.08
291Jan 2044$1,507.24$74.60$1,581.84$13,900.23
292Feb 2044$1,514.54$67.30$1,581.84$12,385.69
293Mar 2044$1,521.87$59.97$1,581.84$10,863.82
294Apr 2044$1,529.24$52.60$1,581.84$9,334.58
295May 2044$1,536.65$45.19$1,581.84$7,797.93
296Jun 2044$1,544.09$37.75$1,581.84$6,253.84
297Jul 2044$1,551.56$30.28$1,581.84$4,702.28
298Aug 2044$1,559.07$22.77$1,581.84$3,143.21
299Sep 2044$1,566.62$15.22$1,581.84$1,576.59
300Oct 2044$1,574.21$7.63$1,581.84$2.38
2044 Total$15,405.09$413.31$15,818.4
Compare your product with the big 4 banks, or add more products to compare
As seen on