Simplicity PLUS Investment Loan (Principal and Interest) (New Customer) (LVR < 80%) from ANZ

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$350,000
Advertised rate
3.66%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,782
Number of Repayments
300
Total Interest Paid
$184,600
Total repayments
$534,600
DatePrincipleInterestPaymentBalance
1Aug 2019$714.86$1,067.50$1,782.36$349,285.14
2Sep 2019$717.04$1,065.32$1,782.36$348,568.10
3Oct 2019$719.23$1,063.13$1,782.36$347,848.87
4Nov 2019$721.42$1,060.94$1,782.36$347,127.45
5Dec 2019$723.62$1,058.74$1,782.36$346,403.83
2019 Total$3,596.17$5,315.63$8,911.8
6Jan 2020$725.83$1,056.53$1,782.36$345,678.00
7Feb 2020$728.04$1,054.32$1,782.36$344,949.96
8Mar 2020$730.26$1,052.10$1,782.36$344,219.70
9Apr 2020$732.49$1,049.87$1,782.36$343,487.21
10May 2020$734.72$1,047.64$1,782.36$342,752.49
11Jun 2020$736.96$1,045.40$1,782.36$342,015.53
12Jul 2020$739.21$1,043.15$1,782.36$341,276.32
13Aug 2020$741.47$1,040.89$1,782.36$340,534.85
14Sep 2020$743.73$1,038.63$1,782.36$339,791.12
15Oct 2020$746.00$1,036.36$1,782.36$339,045.12
16Nov 2020$748.27$1,034.09$1,782.36$338,296.85
17Dec 2020$750.55$1,031.81$1,782.36$337,546.30
2020 Total$8,857.53$12,530.79$21,388.32
18Jan 2021$752.84$1,029.52$1,782.36$336,793.46
19Feb 2021$755.14$1,027.22$1,782.36$336,038.32
20Mar 2021$757.44$1,024.92$1,782.36$335,280.88
21Apr 2021$759.75$1,022.61$1,782.36$334,521.13
22May 2021$762.07$1,020.29$1,782.36$333,759.06
23Jun 2021$764.39$1,017.97$1,782.36$332,994.67
24Jul 2021$766.73$1,015.63$1,782.36$332,227.94
25Aug 2021$769.06$1,013.30$1,782.36$331,458.88
26Sep 2021$771.41$1,010.95$1,782.36$330,687.47
27Oct 2021$773.76$1,008.60$1,782.36$329,913.71
28Nov 2021$776.12$1,006.24$1,782.36$329,137.59
29Dec 2021$778.49$1,003.87$1,782.36$328,359.10
2021 Total$9,187.2$12,201.12$21,388.32
30Jan 2022$780.86$1,001.50$1,782.36$327,578.24
31Feb 2022$783.25$999.11$1,782.36$326,794.99
32Mar 2022$785.64$996.72$1,782.36$326,009.35
33Apr 2022$788.03$994.33$1,782.36$325,221.32
34May 2022$790.43$991.93$1,782.36$324,430.89
35Jun 2022$792.85$989.51$1,782.36$323,638.04
36Jul 2022$795.26$987.10$1,782.36$322,842.78
37Aug 2022$797.69$984.67$1,782.36$322,045.09
38Sep 2022$800.12$982.24$1,782.36$321,244.97
39Oct 2022$802.56$979.80$1,782.36$320,442.41
40Nov 2022$805.01$977.35$1,782.36$319,637.40
41Dec 2022$807.47$974.89$1,782.36$318,829.93
2022 Total$9,529.17$11,859.15$21,388.32
42Jan 2023$809.93$972.43$1,782.36$318,020.00
43Feb 2023$812.40$969.96$1,782.36$317,207.60
44Mar 2023$814.88$967.48$1,782.36$316,392.72
45Apr 2023$817.36$965.00$1,782.36$315,575.36
46May 2023$819.86$962.50$1,782.36$314,755.50
47Jun 2023$822.36$960.00$1,782.36$313,933.14
48Jul 2023$824.86$957.50$1,782.36$313,108.28
49Aug 2023$827.38$954.98$1,782.36$312,280.90
50Sep 2023$829.90$952.46$1,782.36$311,451.00
51Oct 2023$832.43$949.93$1,782.36$310,618.57
52Nov 2023$834.97$947.39$1,782.36$309,783.60
53Dec 2023$837.52$944.84$1,782.36$308,946.08
2023 Total$9,883.85$11,504.47$21,388.32
54Jan 2024$840.07$942.29$1,782.36$308,106.01
55Feb 2024$842.64$939.72$1,782.36$307,263.37
56Mar 2024$845.21$937.15$1,782.36$306,418.16
57Apr 2024$847.78$934.58$1,782.36$305,570.38
58May 2024$850.37$931.99$1,782.36$304,720.01
59Jun 2024$852.96$929.40$1,782.36$303,867.05
60Jul 2024$855.57$926.79$1,782.36$303,011.48
61Aug 2024$858.17$924.19$1,782.36$302,153.31
62Sep 2024$860.79$921.57$1,782.36$301,292.52
63Oct 2024$863.42$918.94$1,782.36$300,429.10
64Nov 2024$866.05$916.31$1,782.36$299,563.05
65Dec 2024$868.69$913.67$1,782.36$298,694.36
2024 Total$10,251.72$11,136.6$21,388.32
66Jan 2025$871.34$911.02$1,782.36$297,823.02
67Feb 2025$874.00$908.36$1,782.36$296,949.02
68Mar 2025$876.67$905.69$1,782.36$296,072.35
69Apr 2025$879.34$903.02$1,782.36$295,193.01
70May 2025$882.02$900.34$1,782.36$294,310.99
71Jun 2025$884.71$897.65$1,782.36$293,426.28
72Jul 2025$887.41$894.95$1,782.36$292,538.87
73Aug 2025$890.12$892.24$1,782.36$291,648.75
74Sep 2025$892.83$889.53$1,782.36$290,755.92
75Oct 2025$895.55$886.81$1,782.36$289,860.37
76Nov 2025$898.29$884.07$1,782.36$288,962.08
77Dec 2025$901.03$881.33$1,782.36$288,061.05
2025 Total$10,633.31$10,755.01$21,388.32
78Jan 2026$903.77$878.59$1,782.36$287,157.28
79Feb 2026$906.53$875.83$1,782.36$286,250.75
80Mar 2026$909.30$873.06$1,782.36$285,341.45
81Apr 2026$912.07$870.29$1,782.36$284,429.38
82May 2026$914.85$867.51$1,782.36$283,514.53
83Jun 2026$917.64$864.72$1,782.36$282,596.89
84Jul 2026$920.44$861.92$1,782.36$281,676.45
85Aug 2026$923.25$859.11$1,782.36$280,753.20
86Sep 2026$926.06$856.30$1,782.36$279,827.14
87Oct 2026$928.89$853.47$1,782.36$278,898.25
88Nov 2026$931.72$850.64$1,782.36$277,966.53
89Dec 2026$934.56$847.80$1,782.36$277,031.97
2026 Total$11,029.08$10,359.24$21,388.32
90Jan 2027$937.41$844.95$1,782.36$276,094.56
91Feb 2027$940.27$842.09$1,782.36$275,154.29
92Mar 2027$943.14$839.22$1,782.36$274,211.15
93Apr 2027$946.02$836.34$1,782.36$273,265.13
94May 2027$948.90$833.46$1,782.36$272,316.23
95Jun 2027$951.80$830.56$1,782.36$271,364.43
96Jul 2027$954.70$827.66$1,782.36$270,409.73
97Aug 2027$957.61$824.75$1,782.36$269,452.12
98Sep 2027$960.53$821.83$1,782.36$268,491.59
99Oct 2027$963.46$818.90$1,782.36$267,528.13
100Nov 2027$966.40$815.96$1,782.36$266,561.73
101Dec 2027$969.35$813.01$1,782.36$265,592.38
2027 Total$11,439.59$9,948.73$21,388.32
102Jan 2028$972.30$810.06$1,782.36$264,620.08
103Feb 2028$975.27$807.09$1,782.36$263,644.81
104Mar 2028$978.24$804.12$1,782.36$262,666.57
105Apr 2028$981.23$801.13$1,782.36$261,685.34
106May 2028$984.22$798.14$1,782.36$260,701.12
107Jun 2028$987.22$795.14$1,782.36$259,713.90
108Jul 2028$990.23$792.13$1,782.36$258,723.67
109Aug 2028$993.25$789.11$1,782.36$257,730.42
110Sep 2028$996.28$786.08$1,782.36$256,734.14
111Oct 2028$999.32$783.04$1,782.36$255,734.82
112Nov 2028$1,002.37$779.99$1,782.36$254,732.45
113Dec 2028$1,005.43$776.93$1,782.36$253,727.02
2028 Total$11,865.36$9,522.96$21,388.32
114Jan 2029$1,008.49$773.87$1,782.36$252,718.53
115Feb 2029$1,011.57$770.79$1,782.36$251,706.96
116Mar 2029$1,014.65$767.71$1,782.36$250,692.31
117Apr 2029$1,017.75$764.61$1,782.36$249,674.56
118May 2029$1,020.85$761.51$1,782.36$248,653.71
119Jun 2029$1,023.97$758.39$1,782.36$247,629.74
120Jul 2029$1,027.09$755.27$1,782.36$246,602.65
121Aug 2029$1,030.22$752.14$1,782.36$245,572.43
122Sep 2029$1,033.36$749.00$1,782.36$244,539.07
123Oct 2029$1,036.52$745.84$1,782.36$243,502.55
124Nov 2029$1,039.68$742.68$1,782.36$242,462.87
125Dec 2029$1,042.85$739.51$1,782.36$241,420.02
2029 Total$12,307$9,081.32$21,388.32
126Jan 2030$1,046.03$736.33$1,782.36$240,373.99
127Feb 2030$1,049.22$733.14$1,782.36$239,324.77
128Mar 2030$1,052.42$729.94$1,782.36$238,272.35
129Apr 2030$1,055.63$726.73$1,782.36$237,216.72
130May 2030$1,058.85$723.51$1,782.36$236,157.87
131Jun 2030$1,062.08$720.28$1,782.36$235,095.79
132Jul 2030$1,065.32$717.04$1,782.36$234,030.47
133Aug 2030$1,068.57$713.79$1,782.36$232,961.90
134Sep 2030$1,071.83$710.53$1,782.36$231,890.07
135Oct 2030$1,075.10$707.26$1,782.36$230,814.97
136Nov 2030$1,078.37$703.99$1,782.36$229,736.60
137Dec 2030$1,081.66$700.70$1,782.36$228,654.94
2030 Total$12,765.08$8,623.24$21,388.32
138Jan 2031$1,084.96$697.40$1,782.36$227,569.98
139Feb 2031$1,088.27$694.09$1,782.36$226,481.71
140Mar 2031$1,091.59$690.77$1,782.36$225,390.12
141Apr 2031$1,094.92$687.44$1,782.36$224,295.20
142May 2031$1,098.26$684.10$1,782.36$223,196.94
143Jun 2031$1,101.61$680.75$1,782.36$222,095.33
144Jul 2031$1,104.97$677.39$1,782.36$220,990.36
145Aug 2031$1,108.34$674.02$1,782.36$219,882.02
146Sep 2031$1,111.72$670.64$1,782.36$218,770.30
147Oct 2031$1,115.11$667.25$1,782.36$217,655.19
148Nov 2031$1,118.51$663.85$1,782.36$216,536.68
149Dec 2031$1,121.92$660.44$1,782.36$215,414.76
2031 Total$13,240.18$8,148.14$21,388.32
150Jan 2032$1,125.34$657.02$1,782.36$214,289.42
151Feb 2032$1,128.78$653.58$1,782.36$213,160.64
152Mar 2032$1,132.22$650.14$1,782.36$212,028.42
153Apr 2032$1,135.67$646.69$1,782.36$210,892.75
154May 2032$1,139.14$643.22$1,782.36$209,753.61
155Jun 2032$1,142.61$639.75$1,782.36$208,611.00
156Jul 2032$1,146.10$636.26$1,782.36$207,464.90
157Aug 2032$1,149.59$632.77$1,782.36$206,315.31
158Sep 2032$1,153.10$629.26$1,782.36$205,162.21
159Oct 2032$1,156.62$625.74$1,782.36$204,005.59
160Nov 2032$1,160.14$622.22$1,782.36$202,845.45
161Dec 2032$1,163.68$618.68$1,782.36$201,681.77
2032 Total$13,732.99$7,655.33$21,388.32
162Jan 2033$1,167.23$615.13$1,782.36$200,514.54
163Feb 2033$1,170.79$611.57$1,782.36$199,343.75
164Mar 2033$1,174.36$608.00$1,782.36$198,169.39
165Apr 2033$1,177.94$604.42$1,782.36$196,991.45
166May 2033$1,181.54$600.82$1,782.36$195,809.91
167Jun 2033$1,185.14$597.22$1,782.36$194,624.77
168Jul 2033$1,188.75$593.61$1,782.36$193,436.02
169Aug 2033$1,192.38$589.98$1,782.36$192,243.64
170Sep 2033$1,196.02$586.34$1,782.36$191,047.62
171Oct 2033$1,199.66$582.70$1,782.36$189,847.96
172Nov 2033$1,203.32$579.04$1,782.36$188,644.64
173Dec 2033$1,206.99$575.37$1,782.36$187,437.65
2033 Total$14,244.12$7,144.2$21,388.32
174Jan 2034$1,210.68$571.68$1,782.36$186,226.97
175Feb 2034$1,214.37$567.99$1,782.36$185,012.60
176Mar 2034$1,218.07$564.29$1,782.36$183,794.53
177Apr 2034$1,221.79$560.57$1,782.36$182,572.74
178May 2034$1,225.51$556.85$1,782.36$181,347.23
179Jun 2034$1,229.25$553.11$1,782.36$180,117.98
180Jul 2034$1,233.00$549.36$1,782.36$178,884.98
181Aug 2034$1,236.76$545.60$1,782.36$177,648.22
182Sep 2034$1,240.53$541.83$1,782.36$176,407.69
183Oct 2034$1,244.32$538.04$1,782.36$175,163.37
184Nov 2034$1,248.11$534.25$1,782.36$173,915.26
185Dec 2034$1,251.92$530.44$1,782.36$172,663.34
2034 Total$14,774.31$6,614.01$21,388.32
186Jan 2035$1,255.74$526.62$1,782.36$171,407.60
187Feb 2035$1,259.57$522.79$1,782.36$170,148.03
188Mar 2035$1,263.41$518.95$1,782.36$168,884.62
189Apr 2035$1,267.26$515.10$1,782.36$167,617.36
190May 2035$1,271.13$511.23$1,782.36$166,346.23
191Jun 2035$1,275.00$507.36$1,782.36$165,071.23
192Jul 2035$1,278.89$503.47$1,782.36$163,792.34
193Aug 2035$1,282.79$499.57$1,782.36$162,509.55
194Sep 2035$1,286.71$495.65$1,782.36$161,222.84
195Oct 2035$1,290.63$491.73$1,782.36$159,932.21
196Nov 2035$1,294.57$487.79$1,782.36$158,637.64
197Dec 2035$1,298.52$483.84$1,782.36$157,339.12
2035 Total$15,324.22$6,064.1$21,388.32
198Jan 2036$1,302.48$479.88$1,782.36$156,036.64
199Feb 2036$1,306.45$475.91$1,782.36$154,730.19
200Mar 2036$1,310.43$471.93$1,782.36$153,419.76
201Apr 2036$1,314.43$467.93$1,782.36$152,105.33
202May 2036$1,318.44$463.92$1,782.36$150,786.89
203Jun 2036$1,322.46$459.90$1,782.36$149,464.43
204Jul 2036$1,326.49$455.87$1,782.36$148,137.94
205Aug 2036$1,330.54$451.82$1,782.36$146,807.40
206Sep 2036$1,334.60$447.76$1,782.36$145,472.80
207Oct 2036$1,338.67$443.69$1,782.36$144,134.13
208Nov 2036$1,342.75$439.61$1,782.36$142,791.38
209Dec 2036$1,346.85$435.51$1,782.36$141,444.53
2036 Total$15,894.59$5,493.73$21,388.32
210Jan 2037$1,350.95$431.41$1,782.36$140,093.58
211Feb 2037$1,355.07$427.29$1,782.36$138,738.51
212Mar 2037$1,359.21$423.15$1,782.36$137,379.30
213Apr 2037$1,363.35$419.01$1,782.36$136,015.95
214May 2037$1,367.51$414.85$1,782.36$134,648.44
215Jun 2037$1,371.68$410.68$1,782.36$133,276.76
216Jul 2037$1,375.87$406.49$1,782.36$131,900.89
217Aug 2037$1,380.06$402.30$1,782.36$130,520.83
218Sep 2037$1,384.27$398.09$1,782.36$129,136.56
219Oct 2037$1,388.49$393.87$1,782.36$127,748.07
220Nov 2037$1,392.73$389.63$1,782.36$126,355.34
221Dec 2037$1,396.98$385.38$1,782.36$124,958.36
2037 Total$16,486.17$4,902.15$21,388.32
222Jan 2038$1,401.24$381.12$1,782.36$123,557.12
223Feb 2038$1,405.51$376.85$1,782.36$122,151.61
224Mar 2038$1,409.80$372.56$1,782.36$120,741.81
225Apr 2038$1,414.10$368.26$1,782.36$119,327.71
226May 2038$1,418.41$363.95$1,782.36$117,909.30
227Jun 2038$1,422.74$359.62$1,782.36$116,486.56
228Jul 2038$1,427.08$355.28$1,782.36$115,059.48
229Aug 2038$1,431.43$350.93$1,782.36$113,628.05
230Sep 2038$1,435.79$346.57$1,782.36$112,192.26
231Oct 2038$1,440.17$342.19$1,782.36$110,752.09
232Nov 2038$1,444.57$337.79$1,782.36$109,307.52
233Dec 2038$1,448.97$333.39$1,782.36$107,858.55
2038 Total$17,099.81$4,288.51$21,388.32
234Jan 2039$1,453.39$328.97$1,782.36$106,405.16
235Feb 2039$1,457.82$324.54$1,782.36$104,947.34
236Mar 2039$1,462.27$320.09$1,782.36$103,485.07
237Apr 2039$1,466.73$315.63$1,782.36$102,018.34
238May 2039$1,471.20$311.16$1,782.36$100,547.14
239Jun 2039$1,475.69$306.67$1,782.36$99,071.45
240Jul 2039$1,480.19$302.17$1,782.36$97,591.26
241Aug 2039$1,484.71$297.65$1,782.36$96,106.55
242Sep 2039$1,489.24$293.12$1,782.36$94,617.31
243Oct 2039$1,493.78$288.58$1,782.36$93,123.53
244Nov 2039$1,498.33$284.03$1,782.36$91,625.20
245Dec 2039$1,502.90$279.46$1,782.36$90,122.30
2039 Total$17,736.25$3,652.07$21,388.32
246Jan 2040$1,507.49$274.87$1,782.36$88,614.81
247Feb 2040$1,512.08$270.28$1,782.36$87,102.73
248Mar 2040$1,516.70$265.66$1,782.36$85,586.03
249Apr 2040$1,521.32$261.04$1,782.36$84,064.71
250May 2040$1,525.96$256.40$1,782.36$82,538.75
251Jun 2040$1,530.62$251.74$1,782.36$81,008.13
252Jul 2040$1,535.29$247.07$1,782.36$79,472.84
253Aug 2040$1,539.97$242.39$1,782.36$77,932.87
254Sep 2040$1,544.66$237.70$1,782.36$76,388.21
255Oct 2040$1,549.38$232.98$1,782.36$74,838.83
256Nov 2040$1,554.10$228.26$1,782.36$73,284.73
257Dec 2040$1,558.84$223.52$1,782.36$71,725.89
2040 Total$18,396.41$2,991.91$21,388.32
258Jan 2041$1,563.60$218.76$1,782.36$70,162.29
259Feb 2041$1,568.37$213.99$1,782.36$68,593.92
260Mar 2041$1,573.15$209.21$1,782.36$67,020.77
261Apr 2041$1,577.95$204.41$1,782.36$65,442.82
262May 2041$1,582.76$199.60$1,782.36$63,860.06
263Jun 2041$1,587.59$194.77$1,782.36$62,272.47
264Jul 2041$1,592.43$189.93$1,782.36$60,680.04
265Aug 2041$1,597.29$185.07$1,782.36$59,082.75
266Sep 2041$1,602.16$180.20$1,782.36$57,480.59
267Oct 2041$1,607.04$175.32$1,782.36$55,873.55
268Nov 2041$1,611.95$170.41$1,782.36$54,261.60
269Dec 2041$1,616.86$165.50$1,782.36$52,644.74
2041 Total$19,081.15$2,307.17$21,388.32
270Jan 2042$1,621.79$160.57$1,782.36$51,022.95
271Feb 2042$1,626.74$155.62$1,782.36$49,396.21
272Mar 2042$1,631.70$150.66$1,782.36$47,764.51
273Apr 2042$1,636.68$145.68$1,782.36$46,127.83
274May 2042$1,641.67$140.69$1,782.36$44,486.16
275Jun 2042$1,646.68$135.68$1,782.36$42,839.48
276Jul 2042$1,651.70$130.66$1,782.36$41,187.78
277Aug 2042$1,656.74$125.62$1,782.36$39,531.04
278Sep 2042$1,661.79$120.57$1,782.36$37,869.25
279Oct 2042$1,666.86$115.50$1,782.36$36,202.39
280Nov 2042$1,671.94$110.42$1,782.36$34,530.45
281Dec 2042$1,677.04$105.32$1,782.36$32,853.41
2042 Total$19,791.33$1,596.99$21,388.32
282Jan 2043$1,682.16$100.20$1,782.36$31,171.25
283Feb 2043$1,687.29$95.07$1,782.36$29,483.96
284Mar 2043$1,692.43$89.93$1,782.36$27,791.53
285Apr 2043$1,697.60$84.76$1,782.36$26,093.93
286May 2043$1,702.77$79.59$1,782.36$24,391.16
287Jun 2043$1,707.97$74.39$1,782.36$22,683.19
288Jul 2043$1,713.18$69.18$1,782.36$20,970.01
289Aug 2043$1,718.40$63.96$1,782.36$19,251.61
290Sep 2043$1,723.64$58.72$1,782.36$17,527.97
291Oct 2043$1,728.90$53.46$1,782.36$15,799.07
292Nov 2043$1,734.17$48.19$1,782.36$14,064.90
293Dec 2043$1,739.46$42.90$1,782.36$12,325.44
2043 Total$20,527.97$860.35$21,388.32
294Jan 2044$1,744.77$37.59$1,782.36$10,580.67
295Feb 2044$1,750.09$32.27$1,782.36$8,830.58
296Mar 2044$1,755.43$26.93$1,782.36$7,075.15
297Apr 2044$1,760.78$21.58$1,782.36$5,314.37
298May 2044$1,766.15$16.21$1,782.36$3,548.22
299Jun 2044$1,771.54$10.82$1,782.36$1,776.68
300Jul 2044$1,776.68$5.42$1,782.10$0.00
2044 Total$12,325.44$150.82$12,476.26
Compare your product with the big 4 banks, or add more products to compare
As seen on