Wealth Builder Package Investment Loan - Standard (Principal and Interest) from Australian Unity

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
4.16%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,610
Number of Repayments
300
Total Interest Paid
$183,000
Total repayments
$483,000
DatePrincipleInterestPaymentBalance
1Dec 2019$570.13$1,040.00$1,610.13$299,429.87
2019 Total$570.13$1,040$1,610.13
2Jan 2020$572.11$1,038.02$1,610.13$298,857.76
3Feb 2020$574.09$1,036.04$1,610.13$298,283.67
4Mar 2020$576.08$1,034.05$1,610.13$297,707.59
5Apr 2020$578.08$1,032.05$1,610.13$297,129.51
6May 2020$580.08$1,030.05$1,610.13$296,549.43
7Jun 2020$582.09$1,028.04$1,610.13$295,967.34
8Jul 2020$584.11$1,026.02$1,610.13$295,383.23
9Aug 2020$586.13$1,024.00$1,610.13$294,797.10
10Sep 2020$588.17$1,021.96$1,610.13$294,208.93
11Oct 2020$590.21$1,019.92$1,610.13$293,618.72
12Nov 2020$592.25$1,017.88$1,610.13$293,026.47
13Dec 2020$594.30$1,015.83$1,610.13$292,432.17
2020 Total$6,997.7$12,323.86$19,321.56
14Jan 2021$596.37$1,013.76$1,610.13$291,835.80
15Feb 2021$598.43$1,011.70$1,610.13$291,237.37
16Mar 2021$600.51$1,009.62$1,610.13$290,636.86
17Apr 2021$602.59$1,007.54$1,610.13$290,034.27
18May 2021$604.68$1,005.45$1,610.13$289,429.59
19Jun 2021$606.77$1,003.36$1,610.13$288,822.82
20Jul 2021$608.88$1,001.25$1,610.13$288,213.94
21Aug 2021$610.99$999.14$1,610.13$287,602.95
22Sep 2021$613.11$997.02$1,610.13$286,989.84
23Oct 2021$615.23$994.90$1,610.13$286,374.61
24Nov 2021$617.36$992.77$1,610.13$285,757.25
25Dec 2021$619.50$990.63$1,610.13$285,137.75
2021 Total$7,294.42$12,027.14$19,321.56
26Jan 2022$621.65$988.48$1,610.13$284,516.10
27Feb 2022$623.81$986.32$1,610.13$283,892.29
28Mar 2022$625.97$984.16$1,610.13$283,266.32
29Apr 2022$628.14$981.99$1,610.13$282,638.18
30May 2022$630.32$979.81$1,610.13$282,007.86
31Jun 2022$632.50$977.63$1,610.13$281,375.36
32Jul 2022$634.70$975.43$1,610.13$280,740.66
33Aug 2022$636.90$973.23$1,610.13$280,103.76
34Sep 2022$639.10$971.03$1,610.13$279,464.66
35Oct 2022$641.32$968.81$1,610.13$278,823.34
36Nov 2022$643.54$966.59$1,610.13$278,179.80
37Dec 2022$645.77$964.36$1,610.13$277,534.03
2022 Total$7,603.72$11,717.84$19,321.56
38Jan 2023$648.01$962.12$1,610.13$276,886.02
39Feb 2023$650.26$959.87$1,610.13$276,235.76
40Mar 2023$652.51$957.62$1,610.13$275,583.25
41Apr 2023$654.77$955.36$1,610.13$274,928.48
42May 2023$657.04$953.09$1,610.13$274,271.44
43Jun 2023$659.32$950.81$1,610.13$273,612.12
44Jul 2023$661.61$948.52$1,610.13$272,950.51
45Aug 2023$663.90$946.23$1,610.13$272,286.61
46Sep 2023$666.20$943.93$1,610.13$271,620.41
47Oct 2023$668.51$941.62$1,610.13$270,951.90
48Nov 2023$670.83$939.30$1,610.13$270,281.07
49Dec 2023$673.16$936.97$1,610.13$269,607.91
2023 Total$7,926.12$11,395.44$19,321.56
50Jan 2024$675.49$934.64$1,610.13$268,932.42
51Feb 2024$677.83$932.30$1,610.13$268,254.59
52Mar 2024$680.18$929.95$1,610.13$267,574.41
53Apr 2024$682.54$927.59$1,610.13$266,891.87
54May 2024$684.90$925.23$1,610.13$266,206.97
55Jun 2024$687.28$922.85$1,610.13$265,519.69
56Jul 2024$689.66$920.47$1,610.13$264,830.03
57Aug 2024$692.05$918.08$1,610.13$264,137.98
58Sep 2024$694.45$915.68$1,610.13$263,443.53
59Oct 2024$696.86$913.27$1,610.13$262,746.67
60Nov 2024$699.27$910.86$1,610.13$262,047.40
61Dec 2024$701.70$908.43$1,610.13$261,345.70
2024 Total$8,262.21$11,059.35$19,321.56
62Jan 2025$704.13$906.00$1,610.13$260,641.57
63Feb 2025$706.57$903.56$1,610.13$259,935.00
64Mar 2025$709.02$901.11$1,610.13$259,225.98
65Apr 2025$711.48$898.65$1,610.13$258,514.50
66May 2025$713.95$896.18$1,610.13$257,800.55
67Jun 2025$716.42$893.71$1,610.13$257,084.13
68Jul 2025$718.91$891.22$1,610.13$256,365.22
69Aug 2025$721.40$888.73$1,610.13$255,643.82
70Sep 2025$723.90$886.23$1,610.13$254,919.92
71Oct 2025$726.41$883.72$1,610.13$254,193.51
72Nov 2025$728.93$881.20$1,610.13$253,464.58
73Dec 2025$731.45$878.68$1,610.13$252,733.13
2025 Total$8,612.57$10,708.99$19,321.56
74Jan 2026$733.99$876.14$1,610.13$251,999.14
75Feb 2026$736.53$873.60$1,610.13$251,262.61
76Mar 2026$739.09$871.04$1,610.13$250,523.52
77Apr 2026$741.65$868.48$1,610.13$249,781.87
78May 2026$744.22$865.91$1,610.13$249,037.65
79Jun 2026$746.80$863.33$1,610.13$248,290.85
80Jul 2026$749.39$860.74$1,610.13$247,541.46
81Aug 2026$751.99$858.14$1,610.13$246,789.47
82Sep 2026$754.59$855.54$1,610.13$246,034.88
83Oct 2026$757.21$852.92$1,610.13$245,277.67
84Nov 2026$759.83$850.30$1,610.13$244,517.84
85Dec 2026$762.47$847.66$1,610.13$243,755.37
2026 Total$8,977.76$10,343.8$19,321.56
86Jan 2027$765.11$845.02$1,610.13$242,990.26
87Feb 2027$767.76$842.37$1,610.13$242,222.50
88Mar 2027$770.43$839.70$1,610.13$241,452.07
89Apr 2027$773.10$837.03$1,610.13$240,678.97
90May 2027$775.78$834.35$1,610.13$239,903.19
91Jun 2027$778.47$831.66$1,610.13$239,124.72
92Jul 2027$781.16$828.97$1,610.13$238,343.56
93Aug 2027$783.87$826.26$1,610.13$237,559.69
94Sep 2027$786.59$823.54$1,610.13$236,773.10
95Oct 2027$789.32$820.81$1,610.13$235,983.78
96Nov 2027$792.05$818.08$1,610.13$235,191.73
97Dec 2027$794.80$815.33$1,610.13$234,396.93
2027 Total$9,358.44$9,963.12$19,321.56
98Jan 2028$797.55$812.58$1,610.13$233,599.38
99Feb 2028$800.32$809.81$1,610.13$232,799.06
100Mar 2028$803.09$807.04$1,610.13$231,995.97
101Apr 2028$805.88$804.25$1,610.13$231,190.09
102May 2028$808.67$801.46$1,610.13$230,381.42
103Jun 2028$811.47$798.66$1,610.13$229,569.95
104Jul 2028$814.29$795.84$1,610.13$228,755.66
105Aug 2028$817.11$793.02$1,610.13$227,938.55
106Sep 2028$819.94$790.19$1,610.13$227,118.61
107Oct 2028$822.79$787.34$1,610.13$226,295.82
108Nov 2028$825.64$784.49$1,610.13$225,470.18
109Dec 2028$828.50$781.63$1,610.13$224,641.68
2028 Total$9,755.25$9,566.31$19,321.56
110Jan 2029$831.37$778.76$1,610.13$223,810.31
111Feb 2029$834.25$775.88$1,610.13$222,976.06
112Mar 2029$837.15$772.98$1,610.13$222,138.91
113Apr 2029$840.05$770.08$1,610.13$221,298.86
114May 2029$842.96$767.17$1,610.13$220,455.90
115Jun 2029$845.88$764.25$1,610.13$219,610.02
116Jul 2029$848.82$761.31$1,610.13$218,761.20
117Aug 2029$851.76$758.37$1,610.13$217,909.44
118Sep 2029$854.71$755.42$1,610.13$217,054.73
119Oct 2029$857.67$752.46$1,610.13$216,197.06
120Nov 2029$860.65$749.48$1,610.13$215,336.41
121Dec 2029$863.63$746.50$1,610.13$214,472.78
2029 Total$10,168.9$9,152.66$19,321.56
122Jan 2030$866.62$743.51$1,610.13$213,606.16
123Feb 2030$869.63$740.50$1,610.13$212,736.53
124Mar 2030$872.64$737.49$1,610.13$211,863.89
125Apr 2030$875.67$734.46$1,610.13$210,988.22
126May 2030$878.70$731.43$1,610.13$210,109.52
127Jun 2030$881.75$728.38$1,610.13$209,227.77
128Jul 2030$884.81$725.32$1,610.13$208,342.96
129Aug 2030$887.87$722.26$1,610.13$207,455.09
130Sep 2030$890.95$719.18$1,610.13$206,564.14
131Oct 2030$894.04$716.09$1,610.13$205,670.10
132Nov 2030$897.14$712.99$1,610.13$204,772.96
133Dec 2030$900.25$709.88$1,610.13$203,872.71
2030 Total$10,600.07$8,721.49$19,321.56
134Jan 2031$903.37$706.76$1,610.13$202,969.34
135Feb 2031$906.50$703.63$1,610.13$202,062.84
136Mar 2031$909.65$700.48$1,610.13$201,153.19
137Apr 2031$912.80$697.33$1,610.13$200,240.39
138May 2031$915.96$694.17$1,610.13$199,324.43
139Jun 2031$919.14$690.99$1,610.13$198,405.29
140Jul 2031$922.32$687.81$1,610.13$197,482.97
141Aug 2031$925.52$684.61$1,610.13$196,557.45
142Sep 2031$928.73$681.40$1,610.13$195,628.72
143Oct 2031$931.95$678.18$1,610.13$194,696.77
144Nov 2031$935.18$674.95$1,610.13$193,761.59
145Dec 2031$938.42$671.71$1,610.13$192,823.17
2031 Total$11,049.54$8,272.02$19,321.56
146Jan 2032$941.68$668.45$1,610.13$191,881.49
147Feb 2032$944.94$665.19$1,610.13$190,936.55
148Mar 2032$948.22$661.91$1,610.13$189,988.33
149Apr 2032$951.50$658.63$1,610.13$189,036.83
150May 2032$954.80$655.33$1,610.13$188,082.03
151Jun 2032$958.11$652.02$1,610.13$187,123.92
152Jul 2032$961.43$648.70$1,610.13$186,162.49
153Aug 2032$964.77$645.36$1,610.13$185,197.72
154Sep 2032$968.11$642.02$1,610.13$184,229.61
155Oct 2032$971.47$638.66$1,610.13$183,258.14
156Nov 2032$974.84$635.29$1,610.13$182,283.30
157Dec 2032$978.21$631.92$1,610.13$181,305.09
2032 Total$11,518.08$7,803.48$19,321.56
158Jan 2033$981.61$628.52$1,610.13$180,323.48
159Feb 2033$985.01$625.12$1,610.13$179,338.47
160Mar 2033$988.42$621.71$1,610.13$178,350.05
161Apr 2033$991.85$618.28$1,610.13$177,358.20
162May 2033$995.29$614.84$1,610.13$176,362.91
163Jun 2033$998.74$611.39$1,610.13$175,364.17
164Jul 2033$1,002.20$607.93$1,610.13$174,361.97
165Aug 2033$1,005.68$604.45$1,610.13$173,356.29
166Sep 2033$1,009.16$600.97$1,610.13$172,347.13
167Oct 2033$1,012.66$597.47$1,610.13$171,334.47
168Nov 2033$1,016.17$593.96$1,610.13$170,318.30
169Dec 2033$1,019.69$590.44$1,610.13$169,298.61
2033 Total$12,006.48$7,315.08$19,321.56
170Jan 2034$1,023.23$586.90$1,610.13$168,275.38
171Feb 2034$1,026.78$583.35$1,610.13$167,248.60
172Mar 2034$1,030.33$579.80$1,610.13$166,218.27
173Apr 2034$1,033.91$576.22$1,610.13$165,184.36
174May 2034$1,037.49$572.64$1,610.13$164,146.87
175Jun 2034$1,041.09$569.04$1,610.13$163,105.78
176Jul 2034$1,044.70$565.43$1,610.13$162,061.08
177Aug 2034$1,048.32$561.81$1,610.13$161,012.76
178Sep 2034$1,051.95$558.18$1,610.13$159,960.81
179Oct 2034$1,055.60$554.53$1,610.13$158,905.21
180Nov 2034$1,059.26$550.87$1,610.13$157,845.95
181Dec 2034$1,062.93$547.20$1,610.13$156,783.02
2034 Total$12,515.59$6,805.97$19,321.56
182Jan 2035$1,066.62$543.51$1,610.13$155,716.40
183Feb 2035$1,070.31$539.82$1,610.13$154,646.09
184Mar 2035$1,074.02$536.11$1,610.13$153,572.07
185Apr 2035$1,077.75$532.38$1,610.13$152,494.32
186May 2035$1,081.48$528.65$1,610.13$151,412.84
187Jun 2035$1,085.23$524.90$1,610.13$150,327.61
188Jul 2035$1,088.99$521.14$1,610.13$149,238.62
189Aug 2035$1,092.77$517.36$1,610.13$148,145.85
190Sep 2035$1,096.56$513.57$1,610.13$147,049.29
191Oct 2035$1,100.36$509.77$1,610.13$145,948.93
192Nov 2035$1,104.17$505.96$1,610.13$144,844.76
193Dec 2035$1,108.00$502.13$1,610.13$143,736.76
2035 Total$13,046.26$6,275.3$19,321.56
194Jan 2036$1,111.84$498.29$1,610.13$142,624.92
195Feb 2036$1,115.70$494.43$1,610.13$141,509.22
196Mar 2036$1,119.56$490.57$1,610.13$140,389.66
197Apr 2036$1,123.45$486.68$1,610.13$139,266.21
198May 2036$1,127.34$482.79$1,610.13$138,138.87
199Jun 2036$1,131.25$478.88$1,610.13$137,007.62
200Jul 2036$1,135.17$474.96$1,610.13$135,872.45
201Aug 2036$1,139.11$471.02$1,610.13$134,733.34
202Sep 2036$1,143.05$467.08$1,610.13$133,590.29
203Oct 2036$1,147.02$463.11$1,610.13$132,443.27
204Nov 2036$1,150.99$459.14$1,610.13$131,292.28
205Dec 2036$1,154.98$455.15$1,610.13$130,137.30
2036 Total$13,599.46$5,722.1$19,321.56
206Jan 2037$1,158.99$451.14$1,610.13$128,978.31
207Feb 2037$1,163.01$447.12$1,610.13$127,815.30
208Mar 2037$1,167.04$443.09$1,610.13$126,648.26
209Apr 2037$1,171.08$439.05$1,610.13$125,477.18
210May 2037$1,175.14$434.99$1,610.13$124,302.04
211Jun 2037$1,179.22$430.91$1,610.13$123,122.82
212Jul 2037$1,183.30$426.83$1,610.13$121,939.52
213Aug 2037$1,187.41$422.72$1,610.13$120,752.11
214Sep 2037$1,191.52$418.61$1,610.13$119,560.59
215Oct 2037$1,195.65$414.48$1,610.13$118,364.94
216Nov 2037$1,199.80$410.33$1,610.13$117,165.14
217Dec 2037$1,203.96$406.17$1,610.13$115,961.18
2037 Total$14,176.12$5,145.44$19,321.56
218Jan 2038$1,208.13$402.00$1,610.13$114,753.05
219Feb 2038$1,212.32$397.81$1,610.13$113,540.73
220Mar 2038$1,216.52$393.61$1,610.13$112,324.21
221Apr 2038$1,220.74$389.39$1,610.13$111,103.47
222May 2038$1,224.97$385.16$1,610.13$109,878.50
223Jun 2038$1,229.22$380.91$1,610.13$108,649.28
224Jul 2038$1,233.48$376.65$1,610.13$107,415.80
225Aug 2038$1,237.76$372.37$1,610.13$106,178.04
226Sep 2038$1,242.05$368.08$1,610.13$104,935.99
227Oct 2038$1,246.35$363.78$1,610.13$103,689.64
228Nov 2038$1,250.67$359.46$1,610.13$102,438.97
229Dec 2038$1,255.01$355.12$1,610.13$101,183.96
2038 Total$14,777.22$4,544.34$19,321.56
230Jan 2039$1,259.36$350.77$1,610.13$99,924.60
231Feb 2039$1,263.72$346.41$1,610.13$98,660.88
232Mar 2039$1,268.11$342.02$1,610.13$97,392.77
233Apr 2039$1,272.50$337.63$1,610.13$96,120.27
234May 2039$1,276.91$333.22$1,610.13$94,843.36
235Jun 2039$1,281.34$328.79$1,610.13$93,562.02
236Jul 2039$1,285.78$324.35$1,610.13$92,276.24
237Aug 2039$1,290.24$319.89$1,610.13$90,986.00
238Sep 2039$1,294.71$315.42$1,610.13$89,691.29
239Oct 2039$1,299.20$310.93$1,610.13$88,392.09
240Nov 2039$1,303.70$306.43$1,610.13$87,088.39
241Dec 2039$1,308.22$301.91$1,610.13$85,780.17
2039 Total$15,403.79$3,917.77$19,321.56
242Jan 2040$1,312.76$297.37$1,610.13$84,467.41
243Feb 2040$1,317.31$292.82$1,610.13$83,150.10
244Mar 2040$1,321.88$288.25$1,610.13$81,828.22
245Apr 2040$1,326.46$283.67$1,610.13$80,501.76
246May 2040$1,331.06$279.07$1,610.13$79,170.70
247Jun 2040$1,335.67$274.46$1,610.13$77,835.03
248Jul 2040$1,340.30$269.83$1,610.13$76,494.73
249Aug 2040$1,344.95$265.18$1,610.13$75,149.78
250Sep 2040$1,349.61$260.52$1,610.13$73,800.17
251Oct 2040$1,354.29$255.84$1,610.13$72,445.88
252Nov 2040$1,358.98$251.15$1,610.13$71,086.90
253Dec 2040$1,363.70$246.43$1,610.13$69,723.20
2040 Total$16,056.97$3,264.59$19,321.56
254Jan 2041$1,368.42$241.71$1,610.13$68,354.78
255Feb 2041$1,373.17$236.96$1,610.13$66,981.61
256Mar 2041$1,377.93$232.20$1,610.13$65,603.68
257Apr 2041$1,382.70$227.43$1,610.13$64,220.98
258May 2041$1,387.50$222.63$1,610.13$62,833.48
259Jun 2041$1,392.31$217.82$1,610.13$61,441.17
260Jul 2041$1,397.13$213.00$1,610.13$60,044.04
261Aug 2041$1,401.98$208.15$1,610.13$58,642.06
262Sep 2041$1,406.84$203.29$1,610.13$57,235.22
263Oct 2041$1,411.71$198.42$1,610.13$55,823.51
264Nov 2041$1,416.61$193.52$1,610.13$54,406.90
265Dec 2041$1,421.52$188.61$1,610.13$52,985.38
2041 Total$16,737.82$2,583.74$19,321.56
266Jan 2042$1,426.45$183.68$1,610.13$51,558.93
267Feb 2042$1,431.39$178.74$1,610.13$50,127.54
268Mar 2042$1,436.35$173.78$1,610.13$48,691.19
269Apr 2042$1,441.33$168.80$1,610.13$47,249.86
270May 2042$1,446.33$163.80$1,610.13$45,803.53
271Jun 2042$1,451.34$158.79$1,610.13$44,352.19
272Jul 2042$1,456.38$153.75$1,610.13$42,895.81
273Aug 2042$1,461.42$148.71$1,610.13$41,434.39
274Sep 2042$1,466.49$143.64$1,610.13$39,967.90
275Oct 2042$1,471.57$138.56$1,610.13$38,496.33
276Nov 2042$1,476.68$133.45$1,610.13$37,019.65
277Dec 2042$1,481.80$128.33$1,610.13$35,537.85
2042 Total$17,447.53$1,874.03$19,321.56
278Jan 2043$1,486.93$123.20$1,610.13$34,050.92
279Feb 2043$1,492.09$118.04$1,610.13$32,558.83
280Mar 2043$1,497.26$112.87$1,610.13$31,061.57
281Apr 2043$1,502.45$107.68$1,610.13$29,559.12
282May 2043$1,507.66$102.47$1,610.13$28,051.46
283Jun 2043$1,512.88$97.25$1,610.13$26,538.58
284Jul 2043$1,518.13$92.00$1,610.13$25,020.45
285Aug 2043$1,523.39$86.74$1,610.13$23,497.06
286Sep 2043$1,528.67$81.46$1,610.13$21,968.39
287Oct 2043$1,533.97$76.16$1,610.13$20,434.42
288Nov 2043$1,539.29$70.84$1,610.13$18,895.13
289Dec 2043$1,544.63$65.50$1,610.13$17,350.50
2043 Total$18,187.35$1,134.21$19,321.56
290Jan 2044$1,549.98$60.15$1,610.13$15,800.52
291Feb 2044$1,555.35$54.78$1,610.13$14,245.17
292Mar 2044$1,560.75$49.38$1,610.13$12,684.42
293Apr 2044$1,566.16$43.97$1,610.13$11,118.26
294May 2044$1,571.59$38.54$1,610.13$9,546.67
295Jun 2044$1,577.03$33.10$1,610.13$7,969.64
296Jul 2044$1,582.50$27.63$1,610.13$6,387.14
297Aug 2044$1,587.99$22.14$1,610.13$4,799.15
298Sep 2044$1,593.49$16.64$1,610.13$3,205.66
299Oct 2044$1,599.02$11.11$1,610.13$1,606.64
300Nov 2044$1,604.56$5.57$1,610.13$2.08
2044 Total$17,348.42$363.01$17,711.43
Compare your product with the big 4 banks, or add more products to compare
As seen on