Fixed Investment Loan (Interest Only) 5 Years from Bankwest

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
5.04%
Fixed - 5 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,050
Number of Repayments
300
Total Interest Paid
$65,000
Total repayments
$315,000
DatePrincipleInterestPaymentBalance
1Oct 2019$417.31$1,050.00$1,467.31$249,582.69
2Nov 2019$419.06$1,048.25$1,467.31$249,163.63
3Dec 2019$420.82$1,046.49$1,467.31$248,742.81
2019 Total$1,257.19$3,144.74$4,401.93
4Jan 2020$422.59$1,044.72$1,467.31$248,320.22
5Feb 2020$424.37$1,042.94$1,467.31$247,895.85
6Mar 2020$426.15$1,041.16$1,467.31$247,469.70
7Apr 2020$427.94$1,039.37$1,467.31$247,041.76
8May 2020$429.73$1,037.58$1,467.31$246,612.03
9Jun 2020$431.54$1,035.77$1,467.31$246,180.49
10Jul 2020$433.35$1,033.96$1,467.31$245,747.14
11Aug 2020$435.17$1,032.14$1,467.31$245,311.97
12Sep 2020$437.00$1,030.31$1,467.31$244,874.97
13Oct 2020$438.84$1,028.47$1,467.31$244,436.13
14Nov 2020$440.68$1,026.63$1,467.31$243,995.45
15Dec 2020$442.53$1,024.78$1,467.31$243,552.92
2020 Total$5,189.89$12,417.83$17,607.72
16Jan 2021$444.39$1,022.92$1,467.31$243,108.53
17Feb 2021$446.25$1,021.06$1,467.31$242,662.28
18Mar 2021$448.13$1,019.18$1,467.31$242,214.15
19Apr 2021$450.01$1,017.30$1,467.31$241,764.14
20May 2021$451.90$1,015.41$1,467.31$241,312.24
21Jun 2021$453.80$1,013.51$1,467.31$240,858.44
22Jul 2021$455.70$1,011.61$1,467.31$240,402.74
23Aug 2021$457.62$1,009.69$1,467.31$239,945.12
24Sep 2021$459.54$1,007.77$1,467.31$239,485.58
25Oct 2021$461.47$1,005.84$1,467.31$239,024.11
26Nov 2021$463.41$1,003.90$1,467.31$238,560.70
27Dec 2021$465.36$1,001.95$1,467.31$238,095.34
2021 Total$5,457.58$12,150.14$17,607.72
28Jan 2022$467.31$1,000.00$1,467.31$237,628.03
29Feb 2022$469.27$998.04$1,467.31$237,158.76
30Mar 2022$471.24$996.07$1,467.31$236,687.52
31Apr 2022$473.22$994.09$1,467.31$236,214.30
32May 2022$475.21$992.10$1,467.31$235,739.09
33Jun 2022$477.21$990.10$1,467.31$235,261.88
34Jul 2022$479.21$988.10$1,467.31$234,782.67
35Aug 2022$481.22$986.09$1,467.31$234,301.45
36Sep 2022$483.24$984.07$1,467.31$233,818.21
37Oct 2022$485.27$982.04$1,467.31$233,332.94
38Nov 2022$487.31$980.00$1,467.31$232,845.63
39Dec 2022$489.36$977.95$1,467.31$232,356.27
2022 Total$5,739.07$11,868.65$17,607.72
40Jan 2023$491.41$975.90$1,467.31$231,864.86
41Feb 2023$493.48$973.83$1,467.31$231,371.38
42Mar 2023$495.55$971.76$1,467.31$230,875.83
43Apr 2023$497.63$969.68$1,467.31$230,378.20
44May 2023$499.72$967.59$1,467.31$229,878.48
45Jun 2023$501.82$965.49$1,467.31$229,376.66
46Jul 2023$503.93$963.38$1,467.31$228,872.73
47Aug 2023$506.04$961.27$1,467.31$228,366.69
48Sep 2023$508.17$959.14$1,467.31$227,858.52
49Oct 2023$510.30$957.01$1,467.31$227,348.22
50Nov 2023$512.45$954.86$1,467.31$226,835.77
51Dec 2023$514.60$952.71$1,467.31$226,321.17
2023 Total$6,035.1$11,572.62$17,607.72
52Jan 2024$516.76$950.55$1,467.31$225,804.41
53Feb 2024$518.93$948.38$1,467.31$225,285.48
54Mar 2024$521.11$946.20$1,467.31$224,764.37
55Apr 2024$523.30$944.01$1,467.31$224,241.07
56May 2024$525.50$941.81$1,467.31$223,715.57
57Jun 2024$527.70$939.61$1,467.31$223,187.87
58Jul 2024$529.92$937.39$1,467.31$222,657.95
59Aug 2024$532.15$935.16$1,467.31$222,125.80
60Sep 2024$534.38$932.93$1,467.31$221,591.42
61Oct 2024$536.63$930.68$1,467.31$221,054.79
62Nov 2024$538.88$928.43$1,467.31$220,515.91
63Dec 2024$541.14$926.17$1,467.31$219,974.77
2024 Total$6,346.4$11,261.32$17,607.72
64Jan 2025$543.42$923.89$1,467.31$219,431.35
65Feb 2025$545.70$921.61$1,467.31$218,885.65
66Mar 2025$547.99$919.32$1,467.31$218,337.66
67Apr 2025$550.29$917.02$1,467.31$217,787.37
68May 2025$552.60$914.71$1,467.31$217,234.77
69Jun 2025$554.92$912.39$1,467.31$216,679.85
70Jul 2025$557.25$910.06$1,467.31$216,122.60
71Aug 2025$559.60$907.71$1,467.31$215,563.00
72Sep 2025$561.95$905.36$1,467.31$215,001.05
73Oct 2025$564.31$903.00$1,467.31$214,436.74
74Nov 2025$566.68$900.63$1,467.31$213,870.06
75Dec 2025$569.06$898.25$1,467.31$213,301.00
2025 Total$6,673.77$10,933.95$17,607.72
76Jan 2026$571.45$895.86$1,467.31$212,729.55
77Feb 2026$573.85$893.46$1,467.31$212,155.70
78Mar 2026$576.26$891.05$1,467.31$211,579.44
79Apr 2026$578.68$888.63$1,467.31$211,000.76
80May 2026$581.11$886.20$1,467.31$210,419.65
81Jun 2026$583.55$883.76$1,467.31$209,836.10
82Jul 2026$586.00$881.31$1,467.31$209,250.10
83Aug 2026$588.46$878.85$1,467.31$208,661.64
84Sep 2026$590.93$876.38$1,467.31$208,070.71
85Oct 2026$593.41$873.90$1,467.31$207,477.30
86Nov 2026$595.91$871.40$1,467.31$206,881.39
87Dec 2026$598.41$868.90$1,467.31$206,282.98
2026 Total$7,018.02$10,589.7$17,607.72
88Jan 2027$600.92$866.39$1,467.31$205,682.06
89Feb 2027$603.45$863.86$1,467.31$205,078.61
90Mar 2027$605.98$861.33$1,467.31$204,472.63
91Apr 2027$608.52$858.79$1,467.31$203,864.11
92May 2027$611.08$856.23$1,467.31$203,253.03
93Jun 2027$613.65$853.66$1,467.31$202,639.38
94Jul 2027$616.22$851.09$1,467.31$202,023.16
95Aug 2027$618.81$848.50$1,467.31$201,404.35
96Sep 2027$621.41$845.90$1,467.31$200,782.94
97Oct 2027$624.02$843.29$1,467.31$200,158.92
98Nov 2027$626.64$840.67$1,467.31$199,532.28
99Dec 2027$629.27$838.04$1,467.31$198,903.01
2027 Total$7,379.97$10,227.75$17,607.72
100Jan 2028$631.92$835.39$1,467.31$198,271.09
101Feb 2028$634.57$832.74$1,467.31$197,636.52
102Mar 2028$637.24$830.07$1,467.31$196,999.28
103Apr 2028$639.91$827.40$1,467.31$196,359.37
104May 2028$642.60$824.71$1,467.31$195,716.77
105Jun 2028$645.30$822.01$1,467.31$195,071.47
106Jul 2028$648.01$819.30$1,467.31$194,423.46
107Aug 2028$650.73$816.58$1,467.31$193,772.73
108Sep 2028$653.46$813.85$1,467.31$193,119.27
109Oct 2028$656.21$811.10$1,467.31$192,463.06
110Nov 2028$658.97$808.34$1,467.31$191,804.09
111Dec 2028$661.73$805.58$1,467.31$191,142.36
2028 Total$7,760.65$9,847.07$17,607.72
112Jan 2029$664.51$802.80$1,467.31$190,477.85
113Feb 2029$667.30$800.01$1,467.31$189,810.55
114Mar 2029$670.11$797.20$1,467.31$189,140.44
115Apr 2029$672.92$794.39$1,467.31$188,467.52
116May 2029$675.75$791.56$1,467.31$187,791.77
117Jun 2029$678.58$788.73$1,467.31$187,113.19
118Jul 2029$681.43$785.88$1,467.31$186,431.76
119Aug 2029$684.30$783.01$1,467.31$185,747.46
120Sep 2029$687.17$780.14$1,467.31$185,060.29
121Oct 2029$690.06$777.25$1,467.31$184,370.23
122Nov 2029$692.96$774.35$1,467.31$183,677.27
123Dec 2029$695.87$771.44$1,467.31$182,981.40
2029 Total$8,160.96$9,446.76$17,607.72
124Jan 2030$698.79$768.52$1,467.31$182,282.61
125Feb 2030$701.72$765.59$1,467.31$181,580.89
126Mar 2030$704.67$762.64$1,467.31$180,876.22
127Apr 2030$707.63$759.68$1,467.31$180,168.59
128May 2030$710.60$756.71$1,467.31$179,457.99
129Jun 2030$713.59$753.72$1,467.31$178,744.40
130Jul 2030$716.58$750.73$1,467.31$178,027.82
131Aug 2030$719.59$747.72$1,467.31$177,308.23
132Sep 2030$722.62$744.69$1,467.31$176,585.61
133Oct 2030$725.65$741.66$1,467.31$175,859.96
134Nov 2030$728.70$738.61$1,467.31$175,131.26
135Dec 2030$731.76$735.55$1,467.31$174,399.50
2030 Total$8,581.9$9,025.82$17,607.72
136Jan 2031$734.83$732.48$1,467.31$173,664.67
137Feb 2031$737.92$729.39$1,467.31$172,926.75
138Mar 2031$741.02$726.29$1,467.31$172,185.73
139Apr 2031$744.13$723.18$1,467.31$171,441.60
140May 2031$747.26$720.05$1,467.31$170,694.34
141Jun 2031$750.39$716.92$1,467.31$169,943.95
142Jul 2031$753.55$713.76$1,467.31$169,190.40
143Aug 2031$756.71$710.60$1,467.31$168,433.69
144Sep 2031$759.89$707.42$1,467.31$167,673.80
145Oct 2031$763.08$704.23$1,467.31$166,910.72
146Nov 2031$766.28$701.03$1,467.31$166,144.44
147Dec 2031$769.50$697.81$1,467.31$165,374.94
2031 Total$9,024.56$8,583.16$17,607.72
148Jan 2032$772.74$694.57$1,467.31$164,602.20
149Feb 2032$775.98$691.33$1,467.31$163,826.22
150Mar 2032$779.24$688.07$1,467.31$163,046.98
151Apr 2032$782.51$684.80$1,467.31$162,264.47
152May 2032$785.80$681.51$1,467.31$161,478.67
153Jun 2032$789.10$678.21$1,467.31$160,689.57
154Jul 2032$792.41$674.90$1,467.31$159,897.16
155Aug 2032$795.74$671.57$1,467.31$159,101.42
156Sep 2032$799.08$668.23$1,467.31$158,302.34
157Oct 2032$802.44$664.87$1,467.31$157,499.90
158Nov 2032$805.81$661.50$1,467.31$156,694.09
159Dec 2032$809.19$658.12$1,467.31$155,884.90
2032 Total$9,490.04$8,117.68$17,607.72
160Jan 2033$812.59$654.72$1,467.31$155,072.31
161Feb 2033$816.01$651.30$1,467.31$154,256.30
162Mar 2033$819.43$647.88$1,467.31$153,436.87
163Apr 2033$822.88$644.43$1,467.31$152,613.99
164May 2033$826.33$640.98$1,467.31$151,787.66
165Jun 2033$829.80$637.51$1,467.31$150,957.86
166Jul 2033$833.29$634.02$1,467.31$150,124.57
167Aug 2033$836.79$630.52$1,467.31$149,287.78
168Sep 2033$840.30$627.01$1,467.31$148,447.48
169Oct 2033$843.83$623.48$1,467.31$147,603.65
170Nov 2033$847.37$619.94$1,467.31$146,756.28
171Dec 2033$850.93$616.38$1,467.31$145,905.35
2033 Total$9,979.55$7,628.17$17,607.72
172Jan 2034$854.51$612.80$1,467.31$145,050.84
173Feb 2034$858.10$609.21$1,467.31$144,192.74
174Mar 2034$861.70$605.61$1,467.31$143,331.04
175Apr 2034$865.32$601.99$1,467.31$142,465.72
176May 2034$868.95$598.36$1,467.31$141,596.77
177Jun 2034$872.60$594.71$1,467.31$140,724.17
178Jul 2034$876.27$591.04$1,467.31$139,847.90
179Aug 2034$879.95$587.36$1,467.31$138,967.95
180Sep 2034$883.64$583.67$1,467.31$138,084.31
181Oct 2034$887.36$579.95$1,467.31$137,196.95
182Nov 2034$891.08$576.23$1,467.31$136,305.87
183Dec 2034$894.83$572.48$1,467.31$135,411.04
2034 Total$10,494.31$7,113.41$17,607.72
184Jan 2035$898.58$568.73$1,467.31$134,512.46
185Feb 2035$902.36$564.95$1,467.31$133,610.10
186Mar 2035$906.15$561.16$1,467.31$132,703.95
187Apr 2035$909.95$557.36$1,467.31$131,794.00
188May 2035$913.78$553.53$1,467.31$130,880.22
189Jun 2035$917.61$549.70$1,467.31$129,962.61
190Jul 2035$921.47$545.84$1,467.31$129,041.14
191Aug 2035$925.34$541.97$1,467.31$128,115.80
192Sep 2035$929.22$538.09$1,467.31$127,186.58
193Oct 2035$933.13$534.18$1,467.31$126,253.45
194Nov 2035$937.05$530.26$1,467.31$125,316.40
195Dec 2035$940.98$526.33$1,467.31$124,375.42
2035 Total$11,035.62$6,572.1$17,607.72
196Jan 2036$944.93$522.38$1,467.31$123,430.49
197Feb 2036$948.90$518.41$1,467.31$122,481.59
198Mar 2036$952.89$514.42$1,467.31$121,528.70
199Apr 2036$956.89$510.42$1,467.31$120,571.81
200May 2036$960.91$506.40$1,467.31$119,610.90
201Jun 2036$964.94$502.37$1,467.31$118,645.96
202Jul 2036$969.00$498.31$1,467.31$117,676.96
203Aug 2036$973.07$494.24$1,467.31$116,703.89
204Sep 2036$977.15$490.16$1,467.31$115,726.74
205Oct 2036$981.26$486.05$1,467.31$114,745.48
206Nov 2036$985.38$481.93$1,467.31$113,760.10
207Dec 2036$989.52$477.79$1,467.31$112,770.58
2036 Total$11,604.84$6,002.88$17,607.72
208Jan 2037$993.67$473.64$1,467.31$111,776.91
209Feb 2037$997.85$469.46$1,467.31$110,779.06
210Mar 2037$1,002.04$465.27$1,467.31$109,777.02
211Apr 2037$1,006.25$461.06$1,467.31$108,770.77
212May 2037$1,010.47$456.84$1,467.31$107,760.30
213Jun 2037$1,014.72$452.59$1,467.31$106,745.58
214Jul 2037$1,018.98$448.33$1,467.31$105,726.60
215Aug 2037$1,023.26$444.05$1,467.31$104,703.34
216Sep 2037$1,027.56$439.75$1,467.31$103,675.78
217Oct 2037$1,031.87$435.44$1,467.31$102,643.91
218Nov 2037$1,036.21$431.10$1,467.31$101,607.70
219Dec 2037$1,040.56$426.75$1,467.31$100,567.14
2037 Total$12,203.44$5,404.28$17,607.72
220Jan 2038$1,044.93$422.38$1,467.31$99,522.21
221Feb 2038$1,049.32$417.99$1,467.31$98,472.89
222Mar 2038$1,053.72$413.59$1,467.31$97,419.17
223Apr 2038$1,058.15$409.16$1,467.31$96,361.02
224May 2038$1,062.59$404.72$1,467.31$95,298.43
225Jun 2038$1,067.06$400.25$1,467.31$94,231.37
226Jul 2038$1,071.54$395.77$1,467.31$93,159.83
227Aug 2038$1,076.04$391.27$1,467.31$92,083.79
228Sep 2038$1,080.56$386.75$1,467.31$91,003.23
229Oct 2038$1,085.10$382.21$1,467.31$89,918.13
230Nov 2038$1,089.65$377.66$1,467.31$88,828.48
231Dec 2038$1,094.23$373.08$1,467.31$87,734.25
2038 Total$12,832.89$4,774.83$17,607.72
232Jan 2039$1,098.83$368.48$1,467.31$86,635.42
233Feb 2039$1,103.44$363.87$1,467.31$85,531.98
234Mar 2039$1,108.08$359.23$1,467.31$84,423.90
235Apr 2039$1,112.73$354.58$1,467.31$83,311.17
236May 2039$1,117.40$349.91$1,467.31$82,193.77
237Jun 2039$1,122.10$345.21$1,467.31$81,071.67
238Jul 2039$1,126.81$340.50$1,467.31$79,944.86
239Aug 2039$1,131.54$335.77$1,467.31$78,813.32
240Sep 2039$1,136.29$331.02$1,467.31$77,677.03
241Oct 2039$1,141.07$326.24$1,467.31$76,535.96
242Nov 2039$1,145.86$321.45$1,467.31$75,390.10
243Dec 2039$1,150.67$316.64$1,467.31$74,239.43
2039 Total$13,494.82$4,112.9$17,607.72
244Jan 2040$1,155.50$311.81$1,467.31$73,083.93
245Feb 2040$1,160.36$306.95$1,467.31$71,923.57
246Mar 2040$1,165.23$302.08$1,467.31$70,758.34
247Apr 2040$1,170.12$297.19$1,467.31$69,588.22
248May 2040$1,175.04$292.27$1,467.31$68,413.18
249Jun 2040$1,179.97$287.34$1,467.31$67,233.21
250Jul 2040$1,184.93$282.38$1,467.31$66,048.28
251Aug 2040$1,189.91$277.40$1,467.31$64,858.37
252Sep 2040$1,194.90$272.41$1,467.31$63,663.47
253Oct 2040$1,199.92$267.39$1,467.31$62,463.55
254Nov 2040$1,204.96$262.35$1,467.31$61,258.59
255Dec 2040$1,210.02$257.29$1,467.31$60,048.57
2040 Total$14,190.86$3,416.86$17,607.72
256Jan 2041$1,215.11$252.20$1,467.31$58,833.46
257Feb 2041$1,220.21$247.10$1,467.31$57,613.25
258Mar 2041$1,225.33$241.98$1,467.31$56,387.92
259Apr 2041$1,230.48$236.83$1,467.31$55,157.44
260May 2041$1,235.65$231.66$1,467.31$53,921.79
261Jun 2041$1,240.84$226.47$1,467.31$52,680.95
262Jul 2041$1,246.05$221.26$1,467.31$51,434.90
263Aug 2041$1,251.28$216.03$1,467.31$50,183.62
264Sep 2041$1,256.54$210.77$1,467.31$48,927.08
265Oct 2041$1,261.82$205.49$1,467.31$47,665.26
266Nov 2041$1,267.12$200.19$1,467.31$46,398.14
267Dec 2041$1,272.44$194.87$1,467.31$45,125.70
2041 Total$14,922.87$2,684.85$17,607.72
268Jan 2042$1,277.78$189.53$1,467.31$43,847.92
269Feb 2042$1,283.15$184.16$1,467.31$42,564.77
270Mar 2042$1,288.54$178.77$1,467.31$41,276.23
271Apr 2042$1,293.95$173.36$1,467.31$39,982.28
272May 2042$1,299.38$167.93$1,467.31$38,682.90
273Jun 2042$1,304.84$162.47$1,467.31$37,378.06
274Jul 2042$1,310.32$156.99$1,467.31$36,067.74
275Aug 2042$1,315.83$151.48$1,467.31$34,751.91
276Sep 2042$1,321.35$145.96$1,467.31$33,430.56
277Oct 2042$1,326.90$140.41$1,467.31$32,103.66
278Nov 2042$1,332.47$134.84$1,467.31$30,771.19
279Dec 2042$1,338.07$129.24$1,467.31$29,433.12
2042 Total$15,692.58$1,915.14$17,607.72
280Jan 2043$1,343.69$123.62$1,467.31$28,089.43
281Feb 2043$1,349.33$117.98$1,467.31$26,740.10
282Mar 2043$1,355.00$112.31$1,467.31$25,385.10
283Apr 2043$1,360.69$106.62$1,467.31$24,024.41
284May 2043$1,366.41$100.90$1,467.31$22,658.00
285Jun 2043$1,372.15$95.16$1,467.31$21,285.85
286Jul 2043$1,377.91$89.40$1,467.31$19,907.94
287Aug 2043$1,383.70$83.61$1,467.31$18,524.24
288Sep 2043$1,389.51$77.80$1,467.31$17,134.73
289Oct 2043$1,395.34$71.97$1,467.31$15,739.39
290Nov 2043$1,401.20$66.11$1,467.31$14,338.19
291Dec 2043$1,407.09$60.22$1,467.31$12,931.10
2043 Total$16,502.02$1,105.7$17,607.72
292Jan 2044$1,413.00$54.31$1,467.31$11,518.10
293Feb 2044$1,418.93$48.38$1,467.31$10,099.17
294Mar 2044$1,424.89$42.42$1,467.31$8,674.28
295Apr 2044$1,430.88$36.43$1,467.31$7,243.40
296May 2044$1,436.89$30.42$1,467.31$5,806.51
297Jun 2044$1,442.92$24.39$1,467.31$4,363.59
298Jul 2044$1,448.98$18.33$1,467.31$2,914.61
299Aug 2044$1,455.07$12.24$1,467.31$1,459.54
300Sep 2044$1,459.54$6.13$1,465.67$0.00
2044 Total$12,931.1$273.05$13,204.15
Compare your product with the big 4 banks, or add more products to compare
As seen on