Wealth Builder Investment Loan Fixed (Principal and Interest) 3 Years from Australian Unity

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
3.60%
Fixed - 3 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,265
Number of Repayments
300
Total Interest Paid
$129,500
Total repayments
$379,500
DatePrincipleInterestPaymentBalance
1Oct 2019$515.01$750.00$1,265.01$249,484.99
2Nov 2019$516.56$748.45$1,265.01$248,968.43
3Dec 2019$518.10$746.91$1,265.01$248,450.33
2019 Total$1,549.67$2,245.36$3,795.03
4Jan 2020$519.66$745.35$1,265.01$247,930.67
5Feb 2020$521.22$743.79$1,265.01$247,409.45
6Mar 2020$522.78$742.23$1,265.01$246,886.67
7Apr 2020$524.35$740.66$1,265.01$246,362.32
8May 2020$525.92$739.09$1,265.01$245,836.40
9Jun 2020$527.50$737.51$1,265.01$245,308.90
10Jul 2020$529.08$735.93$1,265.01$244,779.82
11Aug 2020$530.67$734.34$1,265.01$244,249.15
12Sep 2020$532.26$732.75$1,265.01$243,716.89
13Oct 2020$533.86$731.15$1,265.01$243,183.03
14Nov 2020$535.46$729.55$1,265.01$242,647.57
15Dec 2020$537.07$727.94$1,265.01$242,110.50
2020 Total$6,339.83$8,840.29$15,180.12
16Jan 2021$538.68$726.33$1,265.01$241,571.82
17Feb 2021$540.29$724.72$1,265.01$241,031.53
18Mar 2021$541.92$723.09$1,265.01$240,489.61
19Apr 2021$543.54$721.47$1,265.01$239,946.07
20May 2021$545.17$719.84$1,265.01$239,400.90
21Jun 2021$546.81$718.20$1,265.01$238,854.09
22Jul 2021$548.45$716.56$1,265.01$238,305.64
23Aug 2021$550.09$714.92$1,265.01$237,755.55
24Sep 2021$551.74$713.27$1,265.01$237,203.81
25Oct 2021$553.40$711.61$1,265.01$236,650.41
26Nov 2021$555.06$709.95$1,265.01$236,095.35
27Dec 2021$556.72$708.29$1,265.01$235,538.63
2021 Total$6,571.87$8,608.25$15,180.12
28Jan 2022$558.39$706.62$1,265.01$234,980.24
29Feb 2022$560.07$704.94$1,265.01$234,420.17
30Mar 2022$561.75$703.26$1,265.01$233,858.42
31Apr 2022$563.43$701.58$1,265.01$233,294.99
32May 2022$565.13$699.88$1,265.01$232,729.86
33Jun 2022$566.82$698.19$1,265.01$232,163.04
34Jul 2022$568.52$696.49$1,265.01$231,594.52
35Aug 2022$570.23$694.78$1,265.01$231,024.29
36Sep 2022$571.94$693.07$1,265.01$230,452.35
37Oct 2022$573.65$691.36$1,265.01$229,878.70
38Nov 2022$575.37$689.64$1,265.01$229,303.33
39Dec 2022$577.10$687.91$1,265.01$228,726.23
2022 Total$6,812.4$8,367.72$15,180.12
40Jan 2023$578.83$686.18$1,265.01$228,147.40
41Feb 2023$580.57$684.44$1,265.01$227,566.83
42Mar 2023$582.31$682.70$1,265.01$226,984.52
43Apr 2023$584.06$680.95$1,265.01$226,400.46
44May 2023$585.81$679.20$1,265.01$225,814.65
45Jun 2023$587.57$677.44$1,265.01$225,227.08
46Jul 2023$589.33$675.68$1,265.01$224,637.75
47Aug 2023$591.10$673.91$1,265.01$224,046.65
48Sep 2023$592.87$672.14$1,265.01$223,453.78
49Oct 2023$594.65$670.36$1,265.01$222,859.13
50Nov 2023$596.43$668.58$1,265.01$222,262.70
51Dec 2023$598.22$666.79$1,265.01$221,664.48
2023 Total$7,061.75$8,118.37$15,180.12
52Jan 2024$600.02$664.99$1,265.01$221,064.46
53Feb 2024$601.82$663.19$1,265.01$220,462.64
54Mar 2024$603.62$661.39$1,265.01$219,859.02
55Apr 2024$605.43$659.58$1,265.01$219,253.59
56May 2024$607.25$657.76$1,265.01$218,646.34
57Jun 2024$609.07$655.94$1,265.01$218,037.27
58Jul 2024$610.90$654.11$1,265.01$217,426.37
59Aug 2024$612.73$652.28$1,265.01$216,813.64
60Sep 2024$614.57$650.44$1,265.01$216,199.07
61Oct 2024$616.41$648.60$1,265.01$215,582.66
62Nov 2024$618.26$646.75$1,265.01$214,964.40
63Dec 2024$620.12$644.89$1,265.01$214,344.28
2024 Total$7,320.2$7,859.92$15,180.12
64Jan 2025$621.98$643.03$1,265.01$213,722.30
65Feb 2025$623.84$641.17$1,265.01$213,098.46
66Mar 2025$625.71$639.30$1,265.01$212,472.75
67Apr 2025$627.59$637.42$1,265.01$211,845.16
68May 2025$629.47$635.54$1,265.01$211,215.69
69Jun 2025$631.36$633.65$1,265.01$210,584.33
70Jul 2025$633.26$631.75$1,265.01$209,951.07
71Aug 2025$635.16$629.85$1,265.01$209,315.91
72Sep 2025$637.06$627.95$1,265.01$208,678.85
73Oct 2025$638.97$626.04$1,265.01$208,039.88
74Nov 2025$640.89$624.12$1,265.01$207,398.99
75Dec 2025$642.81$622.20$1,265.01$206,756.18
2025 Total$7,588.1$7,592.02$15,180.12
76Jan 2026$644.74$620.27$1,265.01$206,111.44
77Feb 2026$646.68$618.33$1,265.01$205,464.76
78Mar 2026$648.62$616.39$1,265.01$204,816.14
79Apr 2026$650.56$614.45$1,265.01$204,165.58
80May 2026$652.51$612.50$1,265.01$203,513.07
81Jun 2026$654.47$610.54$1,265.01$202,858.60
82Jul 2026$656.43$608.58$1,265.01$202,202.17
83Aug 2026$658.40$606.61$1,265.01$201,543.77
84Sep 2026$660.38$604.63$1,265.01$200,883.39
85Oct 2026$662.36$602.65$1,265.01$200,221.03
86Nov 2026$664.35$600.66$1,265.01$199,556.68
87Dec 2026$666.34$598.67$1,265.01$198,890.34
2026 Total$7,865.84$7,314.28$15,180.12
88Jan 2027$668.34$596.67$1,265.01$198,222.00
89Feb 2027$670.34$594.67$1,265.01$197,551.66
90Mar 2027$672.36$592.65$1,265.01$196,879.30
91Apr 2027$674.37$590.64$1,265.01$196,204.93
92May 2027$676.40$588.61$1,265.01$195,528.53
93Jun 2027$678.42$586.59$1,265.01$194,850.11
94Jul 2027$680.46$584.55$1,265.01$194,169.65
95Aug 2027$682.50$582.51$1,265.01$193,487.15
96Sep 2027$684.55$580.46$1,265.01$192,802.60
97Oct 2027$686.60$578.41$1,265.01$192,116.00
98Nov 2027$688.66$576.35$1,265.01$191,427.34
99Dec 2027$690.73$574.28$1,265.01$190,736.61
2027 Total$8,153.73$7,026.39$15,180.12
100Jan 2028$692.80$572.21$1,265.01$190,043.81
101Feb 2028$694.88$570.13$1,265.01$189,348.93
102Mar 2028$696.96$568.05$1,265.01$188,651.97
103Apr 2028$699.05$565.96$1,265.01$187,952.92
104May 2028$701.15$563.86$1,265.01$187,251.77
105Jun 2028$703.25$561.76$1,265.01$186,548.52
106Jul 2028$705.36$559.65$1,265.01$185,843.16
107Aug 2028$707.48$557.53$1,265.01$185,135.68
108Sep 2028$709.60$555.41$1,265.01$184,426.08
109Oct 2028$711.73$553.28$1,265.01$183,714.35
110Nov 2028$713.87$551.14$1,265.01$183,000.48
111Dec 2028$716.01$549.00$1,265.01$182,284.47
2028 Total$8,452.14$6,727.98$15,180.12
112Jan 2029$718.16$546.85$1,265.01$181,566.31
113Feb 2029$720.31$544.70$1,265.01$180,846.00
114Mar 2029$722.47$542.54$1,265.01$180,123.53
115Apr 2029$724.64$540.37$1,265.01$179,398.89
116May 2029$726.81$538.20$1,265.01$178,672.08
117Jun 2029$728.99$536.02$1,265.01$177,943.09
118Jul 2029$731.18$533.83$1,265.01$177,211.91
119Aug 2029$733.37$531.64$1,265.01$176,478.54
120Sep 2029$735.57$529.44$1,265.01$175,742.97
121Oct 2029$737.78$527.23$1,265.01$175,005.19
122Nov 2029$739.99$525.02$1,265.01$174,265.20
123Dec 2029$742.21$522.80$1,265.01$173,522.99
2029 Total$8,761.48$6,418.64$15,180.12
124Jan 2030$744.44$520.57$1,265.01$172,778.55
125Feb 2030$746.67$518.34$1,265.01$172,031.88
126Mar 2030$748.91$516.10$1,265.01$171,282.97
127Apr 2030$751.16$513.85$1,265.01$170,531.81
128May 2030$753.41$511.60$1,265.01$169,778.40
129Jun 2030$755.67$509.34$1,265.01$169,022.73
130Jul 2030$757.94$507.07$1,265.01$168,264.79
131Aug 2030$760.22$504.79$1,265.01$167,504.57
132Sep 2030$762.50$502.51$1,265.01$166,742.07
133Oct 2030$764.78$500.23$1,265.01$165,977.29
134Nov 2030$767.08$497.93$1,265.01$165,210.21
135Dec 2030$769.38$495.63$1,265.01$164,440.83
2030 Total$9,082.16$6,097.96$15,180.12
136Jan 2031$771.69$493.32$1,265.01$163,669.14
137Feb 2031$774.00$491.01$1,265.01$162,895.14
138Mar 2031$776.32$488.69$1,265.01$162,118.82
139Apr 2031$778.65$486.36$1,265.01$161,340.17
140May 2031$780.99$484.02$1,265.01$160,559.18
141Jun 2031$783.33$481.68$1,265.01$159,775.85
142Jul 2031$785.68$479.33$1,265.01$158,990.17
143Aug 2031$788.04$476.97$1,265.01$158,202.13
144Sep 2031$790.40$474.61$1,265.01$157,411.73
145Oct 2031$792.77$472.24$1,265.01$156,618.96
146Nov 2031$795.15$469.86$1,265.01$155,823.81
147Dec 2031$797.54$467.47$1,265.01$155,026.27
2031 Total$9,414.56$5,765.56$15,180.12
148Jan 2032$799.93$465.08$1,265.01$154,226.34
149Feb 2032$802.33$462.68$1,265.01$153,424.01
150Mar 2032$804.74$460.27$1,265.01$152,619.27
151Apr 2032$807.15$457.86$1,265.01$151,812.12
152May 2032$809.57$455.44$1,265.01$151,002.55
153Jun 2032$812.00$453.01$1,265.01$150,190.55
154Jul 2032$814.44$450.57$1,265.01$149,376.11
155Aug 2032$816.88$448.13$1,265.01$148,559.23
156Sep 2032$819.33$445.68$1,265.01$147,739.90
157Oct 2032$821.79$443.22$1,265.01$146,918.11
158Nov 2032$824.26$440.75$1,265.01$146,093.85
159Dec 2032$826.73$438.28$1,265.01$145,267.12
2032 Total$9,759.15$5,420.97$15,180.12
160Jan 2033$829.21$435.80$1,265.01$144,437.91
161Feb 2033$831.70$433.31$1,265.01$143,606.21
162Mar 2033$834.19$430.82$1,265.01$142,772.02
163Apr 2033$836.69$428.32$1,265.01$141,935.33
164May 2033$839.20$425.81$1,265.01$141,096.13
165Jun 2033$841.72$423.29$1,265.01$140,254.41
166Jul 2033$844.25$420.76$1,265.01$139,410.16
167Aug 2033$846.78$418.23$1,265.01$138,563.38
168Sep 2033$849.32$415.69$1,265.01$137,714.06
169Oct 2033$851.87$413.14$1,265.01$136,862.19
170Nov 2033$854.42$410.59$1,265.01$136,007.77
171Dec 2033$856.99$408.02$1,265.01$135,150.78
2033 Total$10,116.34$5,063.78$15,180.12
172Jan 2034$859.56$405.45$1,265.01$134,291.22
173Feb 2034$862.14$402.87$1,265.01$133,429.08
174Mar 2034$864.72$400.29$1,265.01$132,564.36
175Apr 2034$867.32$397.69$1,265.01$131,697.04
176May 2034$869.92$395.09$1,265.01$130,827.12
177Jun 2034$872.53$392.48$1,265.01$129,954.59
178Jul 2034$875.15$389.86$1,265.01$129,079.44
179Aug 2034$877.77$387.24$1,265.01$128,201.67
180Sep 2034$880.40$384.61$1,265.01$127,321.27
181Oct 2034$883.05$381.96$1,265.01$126,438.22
182Nov 2034$885.70$379.31$1,265.01$125,552.52
183Dec 2034$888.35$376.66$1,265.01$124,664.17
2034 Total$10,486.61$4,693.51$15,180.12
184Jan 2035$891.02$373.99$1,265.01$123,773.15
185Feb 2035$893.69$371.32$1,265.01$122,879.46
186Mar 2035$896.37$368.64$1,265.01$121,983.09
187Apr 2035$899.06$365.95$1,265.01$121,084.03
188May 2035$901.76$363.25$1,265.01$120,182.27
189Jun 2035$904.46$360.55$1,265.01$119,277.81
190Jul 2035$907.18$357.83$1,265.01$118,370.63
191Aug 2035$909.90$355.11$1,265.01$117,460.73
192Sep 2035$912.63$352.38$1,265.01$116,548.10
193Oct 2035$915.37$349.64$1,265.01$115,632.73
194Nov 2035$918.11$346.90$1,265.01$114,714.62
195Dec 2035$920.87$344.14$1,265.01$113,793.75
2035 Total$10,870.42$4,309.7$15,180.12
196Jan 2036$923.63$341.38$1,265.01$112,870.12
197Feb 2036$926.40$338.61$1,265.01$111,943.72
198Mar 2036$929.18$335.83$1,265.01$111,014.54
199Apr 2036$931.97$333.04$1,265.01$110,082.57
200May 2036$934.76$330.25$1,265.01$109,147.81
201Jun 2036$937.57$327.44$1,265.01$108,210.24
202Jul 2036$940.38$324.63$1,265.01$107,269.86
203Aug 2036$943.20$321.81$1,265.01$106,326.66
204Sep 2036$946.03$318.98$1,265.01$105,380.63
205Oct 2036$948.87$316.14$1,265.01$104,431.76
206Nov 2036$951.71$313.30$1,265.01$103,480.05
207Dec 2036$954.57$310.44$1,265.01$102,525.48
2036 Total$11,268.27$3,911.85$15,180.12
208Jan 2037$957.43$307.58$1,265.01$101,568.05
209Feb 2037$960.31$304.70$1,265.01$100,607.74
210Mar 2037$963.19$301.82$1,265.01$99,644.55
211Apr 2037$966.08$298.93$1,265.01$98,678.47
212May 2037$968.97$296.04$1,265.01$97,709.50
213Jun 2037$971.88$293.13$1,265.01$96,737.62
214Jul 2037$974.80$290.21$1,265.01$95,762.82
215Aug 2037$977.72$287.29$1,265.01$94,785.10
216Sep 2037$980.65$284.36$1,265.01$93,804.45
217Oct 2037$983.60$281.41$1,265.01$92,820.85
218Nov 2037$986.55$278.46$1,265.01$91,834.30
219Dec 2037$989.51$275.50$1,265.01$90,844.79
2037 Total$11,680.69$3,499.43$15,180.12
220Jan 2038$992.48$272.53$1,265.01$89,852.31
221Feb 2038$995.45$269.56$1,265.01$88,856.86
222Mar 2038$998.44$266.57$1,265.01$87,858.42
223Apr 2038$1,001.43$263.58$1,265.01$86,856.99
224May 2038$1,004.44$260.57$1,265.01$85,852.55
225Jun 2038$1,007.45$257.56$1,265.01$84,845.10
226Jul 2038$1,010.47$254.54$1,265.01$83,834.63
227Aug 2038$1,013.51$251.50$1,265.01$82,821.12
228Sep 2038$1,016.55$248.46$1,265.01$81,804.57
229Oct 2038$1,019.60$245.41$1,265.01$80,784.97
230Nov 2038$1,022.66$242.35$1,265.01$79,762.31
231Dec 2038$1,025.72$239.29$1,265.01$78,736.59
2038 Total$12,108.2$3,071.92$15,180.12
232Jan 2039$1,028.80$236.21$1,265.01$77,707.79
233Feb 2039$1,031.89$233.12$1,265.01$76,675.90
234Mar 2039$1,034.98$230.03$1,265.01$75,640.92
235Apr 2039$1,038.09$226.92$1,265.01$74,602.83
236May 2039$1,041.20$223.81$1,265.01$73,561.63
237Jun 2039$1,044.33$220.68$1,265.01$72,517.30
238Jul 2039$1,047.46$217.55$1,265.01$71,469.84
239Aug 2039$1,050.60$214.41$1,265.01$70,419.24
240Sep 2039$1,053.75$211.26$1,265.01$69,365.49
241Oct 2039$1,056.91$208.10$1,265.01$68,308.58
242Nov 2039$1,060.08$204.93$1,265.01$67,248.50
243Dec 2039$1,063.26$201.75$1,265.01$66,185.24
2039 Total$12,551.35$2,628.77$15,180.12
244Jan 2040$1,066.45$198.56$1,265.01$65,118.79
245Feb 2040$1,069.65$195.36$1,265.01$64,049.14
246Mar 2040$1,072.86$192.15$1,265.01$62,976.28
247Apr 2040$1,076.08$188.93$1,265.01$61,900.20
248May 2040$1,079.31$185.70$1,265.01$60,820.89
249Jun 2040$1,082.55$182.46$1,265.01$59,738.34
250Jul 2040$1,085.79$179.22$1,265.01$58,652.55
251Aug 2040$1,089.05$175.96$1,265.01$57,563.50
252Sep 2040$1,092.32$172.69$1,265.01$56,471.18
253Oct 2040$1,095.60$169.41$1,265.01$55,375.58
254Nov 2040$1,098.88$166.13$1,265.01$54,276.70
255Dec 2040$1,102.18$162.83$1,265.01$53,174.52
2040 Total$13,010.72$2,169.4$15,180.12
256Jan 2041$1,105.49$159.52$1,265.01$52,069.03
257Feb 2041$1,108.80$156.21$1,265.01$50,960.23
258Mar 2041$1,112.13$152.88$1,265.01$49,848.10
259Apr 2041$1,115.47$149.54$1,265.01$48,732.63
260May 2041$1,118.81$146.20$1,265.01$47,613.82
261Jun 2041$1,122.17$142.84$1,265.01$46,491.65
262Jul 2041$1,125.54$139.47$1,265.01$45,366.11
263Aug 2041$1,128.91$136.10$1,265.01$44,237.20
264Sep 2041$1,132.30$132.71$1,265.01$43,104.90
265Oct 2041$1,135.70$129.31$1,265.01$41,969.20
266Nov 2041$1,139.10$125.91$1,265.01$40,830.10
267Dec 2041$1,142.52$122.49$1,265.01$39,687.58
2041 Total$13,486.94$1,693.18$15,180.12
268Jan 2042$1,145.95$119.06$1,265.01$38,541.63
269Feb 2042$1,149.39$115.62$1,265.01$37,392.24
270Mar 2042$1,152.83$112.18$1,265.01$36,239.41
271Apr 2042$1,156.29$108.72$1,265.01$35,083.12
272May 2042$1,159.76$105.25$1,265.01$33,923.36
273Jun 2042$1,163.24$101.77$1,265.01$32,760.12
274Jul 2042$1,166.73$98.28$1,265.01$31,593.39
275Aug 2042$1,170.23$94.78$1,265.01$30,423.16
276Sep 2042$1,173.74$91.27$1,265.01$29,249.42
277Oct 2042$1,177.26$87.75$1,265.01$28,072.16
278Nov 2042$1,180.79$84.22$1,265.01$26,891.37
279Dec 2042$1,184.34$80.67$1,265.01$25,707.03
2042 Total$13,980.55$1,199.57$15,180.12
280Jan 2043$1,187.89$77.12$1,265.01$24,519.14
281Feb 2043$1,191.45$73.56$1,265.01$23,327.69
282Mar 2043$1,195.03$69.98$1,265.01$22,132.66
283Apr 2043$1,198.61$66.40$1,265.01$20,934.05
284May 2043$1,202.21$62.80$1,265.01$19,731.84
285Jun 2043$1,205.81$59.20$1,265.01$18,526.03
286Jul 2043$1,209.43$55.58$1,265.01$17,316.60
287Aug 2043$1,213.06$51.95$1,265.01$16,103.54
288Sep 2043$1,216.70$48.31$1,265.01$14,886.84
289Oct 2043$1,220.35$44.66$1,265.01$13,666.49
290Nov 2043$1,224.01$41.00$1,265.01$12,442.48
291Dec 2043$1,227.68$37.33$1,265.01$11,214.80
2043 Total$14,492.23$687.89$15,180.12
292Jan 2044$1,231.37$33.64$1,265.01$9,983.43
293Feb 2044$1,235.06$29.95$1,265.01$8,748.37
294Mar 2044$1,238.76$26.25$1,265.01$7,509.61
295Apr 2044$1,242.48$22.53$1,265.01$6,267.13
296May 2044$1,246.21$18.80$1,265.01$5,020.92
297Jun 2044$1,249.95$15.06$1,265.01$3,770.97
298Jul 2044$1,253.70$11.31$1,265.01$2,517.27
299Aug 2044$1,257.46$7.55$1,265.01$1,259.81
300Sep 2044$1,259.81$3.78$1,263.59$0.00
2044 Total$11,214.8$168.87$11,383.67
Compare your product with the big 4 banks, or add more products to compare
As seen on