Professional Package Home Loan Fixed (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
5.23%
Fixed - 5 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,308
Number of Repayments
300
Total Interest Paid
$92,400
Total repayments
$392,400
DatePrincipleInterestPaymentBalance
1Dec 2019$486.71$1,307.50$1,794.21$299,513.29
2019 Total$486.71$1,307.5$1,794.21
2Jan 2020$488.83$1,305.38$1,794.21$299,024.46
3Feb 2020$490.96$1,303.25$1,794.21$298,533.50
4Mar 2020$493.10$1,301.11$1,794.21$298,040.40
5Apr 2020$495.25$1,298.96$1,794.21$297,545.15
6May 2020$497.41$1,296.80$1,794.21$297,047.74
7Jun 2020$499.58$1,294.63$1,794.21$296,548.16
8Jul 2020$501.75$1,292.46$1,794.21$296,046.41
9Aug 2020$503.94$1,290.27$1,794.21$295,542.47
10Sep 2020$506.14$1,288.07$1,794.21$295,036.33
11Oct 2020$508.34$1,285.87$1,794.21$294,527.99
12Nov 2020$510.56$1,283.65$1,794.21$294,017.43
13Dec 2020$512.78$1,281.43$1,794.21$293,504.65
2020 Total$6,008.64$15,521.88$21,530.52
14Jan 2021$515.02$1,279.19$1,794.21$292,989.63
15Feb 2021$517.26$1,276.95$1,794.21$292,472.37
16Mar 2021$519.52$1,274.69$1,794.21$291,952.85
17Apr 2021$521.78$1,272.43$1,794.21$291,431.07
18May 2021$524.06$1,270.15$1,794.21$290,907.01
19Jun 2021$526.34$1,267.87$1,794.21$290,380.67
20Jul 2021$528.63$1,265.58$1,794.21$289,852.04
21Aug 2021$530.94$1,263.27$1,794.21$289,321.10
22Sep 2021$533.25$1,260.96$1,794.21$288,787.85
23Oct 2021$535.58$1,258.63$1,794.21$288,252.27
24Nov 2021$537.91$1,256.30$1,794.21$287,714.36
25Dec 2021$540.25$1,253.96$1,794.21$287,174.11
2021 Total$6,330.54$15,199.98$21,530.52
26Jan 2022$542.61$1,251.60$1,794.21$286,631.50
27Feb 2022$544.97$1,249.24$1,794.21$286,086.53
28Mar 2022$547.35$1,246.86$1,794.21$285,539.18
29Apr 2022$549.74$1,244.47$1,794.21$284,989.44
30May 2022$552.13$1,242.08$1,794.21$284,437.31
31Jun 2022$554.54$1,239.67$1,794.21$283,882.77
32Jul 2022$556.95$1,237.26$1,794.21$283,325.82
33Aug 2022$559.38$1,234.83$1,794.21$282,766.44
34Sep 2022$561.82$1,232.39$1,794.21$282,204.62
35Oct 2022$564.27$1,229.94$1,794.21$281,640.35
36Nov 2022$566.73$1,227.48$1,794.21$281,073.62
37Dec 2022$569.20$1,225.01$1,794.21$280,504.42
2022 Total$6,669.69$14,860.83$21,530.52
38Jan 2023$571.68$1,222.53$1,794.21$279,932.74
39Feb 2023$574.17$1,220.04$1,794.21$279,358.57
40Mar 2023$576.67$1,217.54$1,794.21$278,781.90
41Apr 2023$579.19$1,215.02$1,794.21$278,202.71
42May 2023$581.71$1,212.50$1,794.21$277,621.00
43Jun 2023$584.25$1,209.96$1,794.21$277,036.75
44Jul 2023$586.79$1,207.42$1,794.21$276,449.96
45Aug 2023$589.35$1,204.86$1,794.21$275,860.61
46Sep 2023$591.92$1,202.29$1,794.21$275,268.69
47Oct 2023$594.50$1,199.71$1,794.21$274,674.19
48Nov 2023$597.09$1,197.12$1,794.21$274,077.10
49Dec 2023$599.69$1,194.52$1,794.21$273,477.41
2023 Total$7,027.01$14,503.51$21,530.52
50Jan 2024$602.30$1,191.91$1,794.21$272,875.11
51Feb 2024$604.93$1,189.28$1,794.21$272,270.18
52Mar 2024$607.57$1,186.64$1,794.21$271,662.61
53Apr 2024$610.21$1,184.00$1,794.21$271,052.40
54May 2024$612.87$1,181.34$1,794.21$270,439.53
55Jun 2024$615.54$1,178.67$1,794.21$269,823.99
56Jul 2024$618.23$1,175.98$1,794.21$269,205.76
57Aug 2024$620.92$1,173.29$1,794.21$268,584.84
58Sep 2024$623.63$1,170.58$1,794.21$267,961.21
59Oct 2024$626.35$1,167.86$1,794.21$267,334.86
60Nov 2024$629.08$1,165.13$1,794.21$266,705.78
61Dec 2024$631.82$1,162.39$1,794.21$266,073.96
2024 Total$7,403.45$14,127.07$21,530.52
62Jan 2025$634.57$1,159.64$1,794.21$265,439.39
63Feb 2025$637.34$1,156.87$1,794.21$264,802.05
64Mar 2025$640.11$1,154.10$1,794.21$264,161.94
65Apr 2025$642.90$1,151.31$1,794.21$263,519.04
66May 2025$645.71$1,148.50$1,794.21$262,873.33
67Jun 2025$648.52$1,145.69$1,794.21$262,224.81
68Jul 2025$651.35$1,142.86$1,794.21$261,573.46
69Aug 2025$654.19$1,140.02$1,794.21$260,919.27
70Sep 2025$657.04$1,137.17$1,794.21$260,262.23
71Oct 2025$659.90$1,134.31$1,794.21$259,602.33
72Nov 2025$662.78$1,131.43$1,794.21$258,939.55
73Dec 2025$665.67$1,128.54$1,794.21$258,273.88
2025 Total$7,800.08$13,730.44$21,530.52
74Jan 2026$668.57$1,125.64$1,794.21$257,605.31
75Feb 2026$671.48$1,122.73$1,794.21$256,933.83
76Mar 2026$674.41$1,119.80$1,794.21$256,259.42
77Apr 2026$677.35$1,116.86$1,794.21$255,582.07
78May 2026$680.30$1,113.91$1,794.21$254,901.77
79Jun 2026$683.26$1,110.95$1,794.21$254,218.51
80Jul 2026$686.24$1,107.97$1,794.21$253,532.27
81Aug 2026$689.23$1,104.98$1,794.21$252,843.04
82Sep 2026$692.24$1,101.97$1,794.21$252,150.80
83Oct 2026$695.25$1,098.96$1,794.21$251,455.55
84Nov 2026$698.28$1,095.93$1,794.21$250,757.27
85Dec 2026$701.33$1,092.88$1,794.21$250,055.94
2026 Total$8,217.94$13,312.58$21,530.52
86Jan 2027$704.38$1,089.83$1,794.21$249,351.56
87Feb 2027$707.45$1,086.76$1,794.21$248,644.11
88Mar 2027$710.54$1,083.67$1,794.21$247,933.57
89Apr 2027$713.63$1,080.58$1,794.21$247,219.94
90May 2027$716.74$1,077.47$1,794.21$246,503.20
91Jun 2027$719.87$1,074.34$1,794.21$245,783.33
92Jul 2027$723.00$1,071.21$1,794.21$245,060.33
93Aug 2027$726.16$1,068.05$1,794.21$244,334.17
94Sep 2027$729.32$1,064.89$1,794.21$243,604.85
95Oct 2027$732.50$1,061.71$1,794.21$242,872.35
96Nov 2027$735.69$1,058.52$1,794.21$242,136.66
97Dec 2027$738.90$1,055.31$1,794.21$241,397.76
2027 Total$8,658.18$12,872.34$21,530.52
98Jan 2028$742.12$1,052.09$1,794.21$240,655.64
99Feb 2028$745.35$1,048.86$1,794.21$239,910.29
100Mar 2028$748.60$1,045.61$1,794.21$239,161.69
101Apr 2028$751.86$1,042.35$1,794.21$238,409.83
102May 2028$755.14$1,039.07$1,794.21$237,654.69
103Jun 2028$758.43$1,035.78$1,794.21$236,896.26
104Jul 2028$761.74$1,032.47$1,794.21$236,134.52
105Aug 2028$765.06$1,029.15$1,794.21$235,369.46
106Sep 2028$768.39$1,025.82$1,794.21$234,601.07
107Oct 2028$771.74$1,022.47$1,794.21$233,829.33
108Nov 2028$775.10$1,019.11$1,794.21$233,054.23
109Dec 2028$778.48$1,015.73$1,794.21$232,275.75
2028 Total$9,122.01$12,408.51$21,530.52
110Jan 2029$781.87$1,012.34$1,794.21$231,493.88
111Feb 2029$785.28$1,008.93$1,794.21$230,708.60
112Mar 2029$788.71$1,005.50$1,794.21$229,919.89
113Apr 2029$792.14$1,002.07$1,794.21$229,127.75
114May 2029$795.59$998.62$1,794.21$228,332.16
115Jun 2029$799.06$995.15$1,794.21$227,533.10
116Jul 2029$802.54$991.67$1,794.21$226,730.56
117Aug 2029$806.04$988.17$1,794.21$225,924.52
118Sep 2029$809.56$984.65$1,794.21$225,114.96
119Oct 2029$813.08$981.13$1,794.21$224,301.88
120Nov 2029$816.63$977.58$1,794.21$223,485.25
121Dec 2029$820.19$974.02$1,794.21$222,665.06
2029 Total$9,610.69$11,919.83$21,530.52
122Jan 2030$823.76$970.45$1,794.21$221,841.30
123Feb 2030$827.35$966.86$1,794.21$221,013.95
124Mar 2030$830.96$963.25$1,794.21$220,182.99
125Apr 2030$834.58$959.63$1,794.21$219,348.41
126May 2030$838.22$955.99$1,794.21$218,510.19
127Jun 2030$841.87$952.34$1,794.21$217,668.32
128Jul 2030$845.54$948.67$1,794.21$216,822.78
129Aug 2030$849.22$944.99$1,794.21$215,973.56
130Sep 2030$852.93$941.28$1,794.21$215,120.63
131Oct 2030$856.64$937.57$1,794.21$214,263.99
132Nov 2030$860.38$933.83$1,794.21$213,403.61
133Dec 2030$864.13$930.08$1,794.21$212,539.48
2030 Total$10,125.58$11,404.94$21,530.52
134Jan 2031$867.89$926.32$1,794.21$211,671.59
135Feb 2031$871.67$922.54$1,794.21$210,799.92
136Mar 2031$875.47$918.74$1,794.21$209,924.45
137Apr 2031$879.29$914.92$1,794.21$209,045.16
138May 2031$883.12$911.09$1,794.21$208,162.04
139Jun 2031$886.97$907.24$1,794.21$207,275.07
140Jul 2031$890.84$903.37$1,794.21$206,384.23
141Aug 2031$894.72$899.49$1,794.21$205,489.51
142Sep 2031$898.62$895.59$1,794.21$204,590.89
143Oct 2031$902.53$891.68$1,794.21$203,688.36
144Nov 2031$906.47$887.74$1,794.21$202,781.89
145Dec 2031$910.42$883.79$1,794.21$201,871.47
2031 Total$10,668.01$10,862.51$21,530.52
146Jan 2032$914.39$879.82$1,794.21$200,957.08
147Feb 2032$918.37$875.84$1,794.21$200,038.71
148Mar 2032$922.37$871.84$1,794.21$199,116.34
149Apr 2032$926.39$867.82$1,794.21$198,189.95
150May 2032$930.43$863.78$1,794.21$197,259.52
151Jun 2032$934.49$859.72$1,794.21$196,325.03
152Jul 2032$938.56$855.65$1,794.21$195,386.47
153Aug 2032$942.65$851.56$1,794.21$194,443.82
154Sep 2032$946.76$847.45$1,794.21$193,497.06
155Oct 2032$950.89$843.32$1,794.21$192,546.17
156Nov 2032$955.03$839.18$1,794.21$191,591.14
157Dec 2032$959.19$835.02$1,794.21$190,631.95
2032 Total$11,239.52$10,291$21,530.52
158Jan 2033$963.37$830.84$1,794.21$189,668.58
159Feb 2033$967.57$826.64$1,794.21$188,701.01
160Mar 2033$971.79$822.42$1,794.21$187,729.22
161Apr 2033$976.02$818.19$1,794.21$186,753.20
162May 2033$980.28$813.93$1,794.21$185,772.92
163Jun 2033$984.55$809.66$1,794.21$184,788.37
164Jul 2033$988.84$805.37$1,794.21$183,799.53
165Aug 2033$993.15$801.06$1,794.21$182,806.38
166Sep 2033$997.48$796.73$1,794.21$181,808.90
167Oct 2033$1,001.83$792.38$1,794.21$180,807.07
168Nov 2033$1,006.19$788.02$1,794.21$179,800.88
169Dec 2033$1,010.58$783.63$1,794.21$178,790.30
2033 Total$11,841.65$9,688.87$21,530.52
170Jan 2034$1,014.98$779.23$1,794.21$177,775.32
171Feb 2034$1,019.41$774.80$1,794.21$176,755.91
172Mar 2034$1,023.85$770.36$1,794.21$175,732.06
173Apr 2034$1,028.31$765.90$1,794.21$174,703.75
174May 2034$1,032.79$761.42$1,794.21$173,670.96
175Jun 2034$1,037.29$756.92$1,794.21$172,633.67
176Jul 2034$1,041.81$752.40$1,794.21$171,591.86
177Aug 2034$1,046.36$747.85$1,794.21$170,545.50
178Sep 2034$1,050.92$743.29$1,794.21$169,494.58
179Oct 2034$1,055.50$738.71$1,794.21$168,439.08
180Nov 2034$1,060.10$734.11$1,794.21$167,378.98
181Dec 2034$1,064.72$729.49$1,794.21$166,314.26
2034 Total$12,476.04$9,054.48$21,530.52
182Jan 2035$1,069.36$724.85$1,794.21$165,244.90
183Feb 2035$1,074.02$720.19$1,794.21$164,170.88
184Mar 2035$1,078.70$715.51$1,794.21$163,092.18
185Apr 2035$1,083.40$710.81$1,794.21$162,008.78
186May 2035$1,088.12$706.09$1,794.21$160,920.66
187Jun 2035$1,092.86$701.35$1,794.21$159,827.80
188Jul 2035$1,097.63$696.58$1,794.21$158,730.17
189Aug 2035$1,102.41$691.80$1,794.21$157,627.76
190Sep 2035$1,107.22$686.99$1,794.21$156,520.54
191Oct 2035$1,112.04$682.17$1,794.21$155,408.50
192Nov 2035$1,116.89$677.32$1,794.21$154,291.61
193Dec 2035$1,121.76$672.45$1,794.21$153,169.85
2035 Total$13,144.41$8,386.11$21,530.52
194Jan 2036$1,126.64$667.57$1,794.21$152,043.21
195Feb 2036$1,131.56$662.65$1,794.21$150,911.65
196Mar 2036$1,136.49$657.72$1,794.21$149,775.16
197Apr 2036$1,141.44$652.77$1,794.21$148,633.72
198May 2036$1,146.41$647.80$1,794.21$147,487.31
199Jun 2036$1,151.41$642.80$1,794.21$146,335.90
200Jul 2036$1,156.43$637.78$1,794.21$145,179.47
201Aug 2036$1,161.47$632.74$1,794.21$144,018.00
202Sep 2036$1,166.53$627.68$1,794.21$142,851.47
203Oct 2036$1,171.62$622.59$1,794.21$141,679.85
204Nov 2036$1,176.72$617.49$1,794.21$140,503.13
205Dec 2036$1,181.85$612.36$1,794.21$139,321.28
2036 Total$13,848.57$7,681.95$21,530.52
206Jan 2037$1,187.00$607.21$1,794.21$138,134.28
207Feb 2037$1,192.17$602.04$1,794.21$136,942.11
208Mar 2037$1,197.37$596.84$1,794.21$135,744.74
209Apr 2037$1,202.59$591.62$1,794.21$134,542.15
210May 2037$1,207.83$586.38$1,794.21$133,334.32
211Jun 2037$1,213.09$581.12$1,794.21$132,121.23
212Jul 2037$1,218.38$575.83$1,794.21$130,902.85
213Aug 2037$1,223.69$570.52$1,794.21$129,679.16
214Sep 2037$1,229.02$565.19$1,794.21$128,450.14
215Oct 2037$1,234.38$559.83$1,794.21$127,215.76
216Nov 2037$1,239.76$554.45$1,794.21$125,976.00
217Dec 2037$1,245.16$549.05$1,794.21$124,730.84
2037 Total$14,590.44$6,940.08$21,530.52
218Jan 2038$1,250.59$543.62$1,794.21$123,480.25
219Feb 2038$1,256.04$538.17$1,794.21$122,224.21
220Mar 2038$1,261.52$532.69$1,794.21$120,962.69
221Apr 2038$1,267.01$527.20$1,794.21$119,695.68
222May 2038$1,272.54$521.67$1,794.21$118,423.14
223Jun 2038$1,278.08$516.13$1,794.21$117,145.06
224Jul 2038$1,283.65$510.56$1,794.21$115,861.41
225Aug 2038$1,289.25$504.96$1,794.21$114,572.16
226Sep 2038$1,294.87$499.34$1,794.21$113,277.29
227Oct 2038$1,300.51$493.70$1,794.21$111,976.78
228Nov 2038$1,306.18$488.03$1,794.21$110,670.60
229Dec 2038$1,311.87$482.34$1,794.21$109,358.73
2038 Total$15,372.11$6,158.41$21,530.52
230Jan 2039$1,317.59$476.62$1,794.21$108,041.14
231Feb 2039$1,323.33$470.88$1,794.21$106,717.81
232Mar 2039$1,329.10$465.11$1,794.21$105,388.71
233Apr 2039$1,334.89$459.32$1,794.21$104,053.82
234May 2039$1,340.71$453.50$1,794.21$102,713.11
235Jun 2039$1,346.55$447.66$1,794.21$101,366.56
236Jul 2039$1,352.42$441.79$1,794.21$100,014.14
237Aug 2039$1,358.32$435.89$1,794.21$98,655.82
238Sep 2039$1,364.24$429.97$1,794.21$97,291.58
239Oct 2039$1,370.18$424.03$1,794.21$95,921.40
240Nov 2039$1,376.15$418.06$1,794.21$94,545.25
241Dec 2039$1,382.15$412.06$1,794.21$93,163.10
2039 Total$16,195.63$5,334.89$21,530.52
242Jan 2040$1,388.17$406.04$1,794.21$91,774.93
243Feb 2040$1,394.22$399.99$1,794.21$90,380.71
244Mar 2040$1,400.30$393.91$1,794.21$88,980.41
245Apr 2040$1,406.40$387.81$1,794.21$87,574.01
246May 2040$1,412.53$381.68$1,794.21$86,161.48
247Jun 2040$1,418.69$375.52$1,794.21$84,742.79
248Jul 2040$1,424.87$369.34$1,794.21$83,317.92
249Aug 2040$1,431.08$363.13$1,794.21$81,886.84
250Sep 2040$1,437.32$356.89$1,794.21$80,449.52
251Oct 2040$1,443.58$350.63$1,794.21$79,005.94
252Nov 2040$1,449.88$344.33$1,794.21$77,556.06
253Dec 2040$1,456.19$338.02$1,794.21$76,099.87
2040 Total$17,063.23$4,467.29$21,530.52
254Jan 2041$1,462.54$331.67$1,794.21$74,637.33
255Feb 2041$1,468.92$325.29$1,794.21$73,168.41
256Mar 2041$1,475.32$318.89$1,794.21$71,693.09
257Apr 2041$1,481.75$312.46$1,794.21$70,211.34
258May 2041$1,488.21$306.00$1,794.21$68,723.13
259Jun 2041$1,494.69$299.52$1,794.21$67,228.44
260Jul 2041$1,501.21$293.00$1,794.21$65,727.23
261Aug 2041$1,507.75$286.46$1,794.21$64,219.48
262Sep 2041$1,514.32$279.89$1,794.21$62,705.16
263Oct 2041$1,520.92$273.29$1,794.21$61,184.24
264Nov 2041$1,527.55$266.66$1,794.21$59,656.69
265Dec 2041$1,534.21$260.00$1,794.21$58,122.48
2041 Total$17,977.39$3,553.13$21,530.52
266Jan 2042$1,540.89$253.32$1,794.21$56,581.59
267Feb 2042$1,547.61$246.60$1,794.21$55,033.98
268Mar 2042$1,554.35$239.86$1,794.21$53,479.63
269Apr 2042$1,561.13$233.08$1,794.21$51,918.50
270May 2042$1,567.93$226.28$1,794.21$50,350.57
271Jun 2042$1,574.77$219.44$1,794.21$48,775.80
272Jul 2042$1,581.63$212.58$1,794.21$47,194.17
273Aug 2042$1,588.52$205.69$1,794.21$45,605.65
274Sep 2042$1,595.45$198.76$1,794.21$44,010.20
275Oct 2042$1,602.40$191.81$1,794.21$42,407.80
276Nov 2042$1,609.38$184.83$1,794.21$40,798.42
277Dec 2042$1,616.40$177.81$1,794.21$39,182.02
2042 Total$18,940.46$2,590.06$21,530.52
278Jan 2043$1,623.44$170.77$1,794.21$37,558.58
279Feb 2043$1,630.52$163.69$1,794.21$35,928.06
280Mar 2043$1,637.62$156.59$1,794.21$34,290.44
281Apr 2043$1,644.76$149.45$1,794.21$32,645.68
282May 2043$1,651.93$142.28$1,794.21$30,993.75
283Jun 2043$1,659.13$135.08$1,794.21$29,334.62
284Jul 2043$1,666.36$127.85$1,794.21$27,668.26
285Aug 2043$1,673.62$120.59$1,794.21$25,994.64
286Sep 2043$1,680.92$113.29$1,794.21$24,313.72
287Oct 2043$1,688.24$105.97$1,794.21$22,625.48
288Nov 2043$1,695.60$98.61$1,794.21$20,929.88
289Dec 2043$1,702.99$91.22$1,794.21$19,226.89
2043 Total$19,955.13$1,575.39$21,530.52
290Jan 2044$1,710.41$83.80$1,794.21$17,516.48
291Feb 2044$1,717.87$76.34$1,794.21$15,798.61
292Mar 2044$1,725.35$68.86$1,794.21$14,073.26
293Apr 2044$1,732.87$61.34$1,794.21$12,340.39
294May 2044$1,740.43$53.78$1,794.21$10,599.96
295Jun 2044$1,748.01$46.20$1,794.21$8,851.95
296Jul 2044$1,755.63$38.58$1,794.21$7,096.32
297Aug 2044$1,763.28$30.93$1,794.21$5,333.04
298Sep 2044$1,770.97$23.24$1,794.21$3,562.07
299Oct 2044$1,778.69$15.52$1,794.21$1,783.38
300Nov 2044$1,783.38$7.77$1,791.15$0.00
2044 Total$19,226.89$506.36$19,733.25
Compare your product with the big 4 banks, or add more products to compare
As seen on