Fixed Rate Home Loan 5 Years from Gateway Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.23%
Fixed - 5 years
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,352
Number of Repayments
300
Total Interest Paid
$155,600
Total repayments
$405,600
DatePrincipleInterestPaymentBalance
1Aug 2019$470.30$881.25$1,351.55$249,529.70
2Sep 2019$471.96$879.59$1,351.55$249,057.74
3Oct 2019$473.62$877.93$1,351.55$248,584.12
4Nov 2019$475.29$876.26$1,351.55$248,108.83
5Dec 2019$476.97$874.58$1,351.55$247,631.86
2019 Total$2,368.14$4,389.61$6,757.75
6Jan 2020$478.65$872.90$1,351.55$247,153.21
7Feb 2020$480.33$871.22$1,351.55$246,672.88
8Mar 2020$482.03$869.52$1,351.55$246,190.85
9Apr 2020$483.73$867.82$1,351.55$245,707.12
10May 2020$485.43$866.12$1,351.55$245,221.69
11Jun 2020$487.14$864.41$1,351.55$244,734.55
12Jul 2020$488.86$862.69$1,351.55$244,245.69
13Aug 2020$490.58$860.97$1,351.55$243,755.11
14Sep 2020$492.31$859.24$1,351.55$243,262.80
15Oct 2020$494.05$857.50$1,351.55$242,768.75
16Nov 2020$495.79$855.76$1,351.55$242,272.96
17Dec 2020$497.54$854.01$1,351.55$241,775.42
2020 Total$5,856.44$10,362.16$16,218.6
18Jan 2021$499.29$852.26$1,351.55$241,276.13
19Feb 2021$501.05$850.50$1,351.55$240,775.08
20Mar 2021$502.82$848.73$1,351.55$240,272.26
21Apr 2021$504.59$846.96$1,351.55$239,767.67
22May 2021$506.37$845.18$1,351.55$239,261.30
23Jun 2021$508.15$843.40$1,351.55$238,753.15
24Jul 2021$509.95$841.60$1,351.55$238,243.20
25Aug 2021$511.74$839.81$1,351.55$237,731.46
26Sep 2021$513.55$838.00$1,351.55$237,217.91
27Oct 2021$515.36$836.19$1,351.55$236,702.55
28Nov 2021$517.17$834.38$1,351.55$236,185.38
29Dec 2021$519.00$832.55$1,351.55$235,666.38
2021 Total$6,109.04$10,109.56$16,218.6
30Jan 2022$520.83$830.72$1,351.55$235,145.55
31Feb 2022$522.66$828.89$1,351.55$234,622.89
32Mar 2022$524.50$827.05$1,351.55$234,098.39
33Apr 2022$526.35$825.20$1,351.55$233,572.04
34May 2022$528.21$823.34$1,351.55$233,043.83
35Jun 2022$530.07$821.48$1,351.55$232,513.76
36Jul 2022$531.94$819.61$1,351.55$231,981.82
37Aug 2022$533.81$817.74$1,351.55$231,448.01
38Sep 2022$535.70$815.85$1,351.55$230,912.31
39Oct 2022$537.58$813.97$1,351.55$230,374.73
40Nov 2022$539.48$812.07$1,351.55$229,835.25
41Dec 2022$541.38$810.17$1,351.55$229,293.87
2022 Total$6,372.51$9,846.09$16,218.6
42Jan 2023$543.29$808.26$1,351.55$228,750.58
43Feb 2023$545.20$806.35$1,351.55$228,205.38
44Mar 2023$547.13$804.42$1,351.55$227,658.25
45Apr 2023$549.05$802.50$1,351.55$227,109.20
46May 2023$550.99$800.56$1,351.55$226,558.21
47Jun 2023$552.93$798.62$1,351.55$226,005.28
48Jul 2023$554.88$796.67$1,351.55$225,450.40
49Aug 2023$556.84$794.71$1,351.55$224,893.56
50Sep 2023$558.80$792.75$1,351.55$224,334.76
51Oct 2023$560.77$790.78$1,351.55$223,773.99
52Nov 2023$562.75$788.80$1,351.55$223,211.24
53Dec 2023$564.73$786.82$1,351.55$222,646.51
2023 Total$6,647.36$9,571.24$16,218.6
54Jan 2024$566.72$784.83$1,351.55$222,079.79
55Feb 2024$568.72$782.83$1,351.55$221,511.07
56Mar 2024$570.72$780.83$1,351.55$220,940.35
57Apr 2024$572.74$778.81$1,351.55$220,367.61
58May 2024$574.75$776.80$1,351.55$219,792.86
59Jun 2024$576.78$774.77$1,351.55$219,216.08
60Jul 2024$578.81$772.74$1,351.55$218,637.27
61Aug 2024$580.85$770.70$1,351.55$218,056.42
62Sep 2024$582.90$768.65$1,351.55$217,473.52
63Oct 2024$584.96$766.59$1,351.55$216,888.56
64Nov 2024$587.02$764.53$1,351.55$216,301.54
65Dec 2024$589.09$762.46$1,351.55$215,712.45
2024 Total$6,934.06$9,284.54$16,218.6
66Jan 2025$591.16$760.39$1,351.55$215,121.29
67Feb 2025$593.25$758.30$1,351.55$214,528.04
68Mar 2025$595.34$756.21$1,351.55$213,932.70
69Apr 2025$597.44$754.11$1,351.55$213,335.26
70May 2025$599.54$752.01$1,351.55$212,735.72
71Jun 2025$601.66$749.89$1,351.55$212,134.06
72Jul 2025$603.78$747.77$1,351.55$211,530.28
73Aug 2025$605.91$745.64$1,351.55$210,924.37
74Sep 2025$608.04$743.51$1,351.55$210,316.33
75Oct 2025$610.18$741.37$1,351.55$209,706.15
76Nov 2025$612.34$739.21$1,351.55$209,093.81
77Dec 2025$614.49$737.06$1,351.55$208,479.32
2025 Total$7,233.13$8,985.47$16,218.6
78Jan 2026$616.66$734.89$1,351.55$207,862.66
79Feb 2026$618.83$732.72$1,351.55$207,243.83
80Mar 2026$621.02$730.53$1,351.55$206,622.81
81Apr 2026$623.20$728.35$1,351.55$205,999.61
82May 2026$625.40$726.15$1,351.55$205,374.21
83Jun 2026$627.61$723.94$1,351.55$204,746.60
84Jul 2026$629.82$721.73$1,351.55$204,116.78
85Aug 2026$632.04$719.51$1,351.55$203,484.74
86Sep 2026$634.27$717.28$1,351.55$202,850.47
87Oct 2026$636.50$715.05$1,351.55$202,213.97
88Nov 2026$638.75$712.80$1,351.55$201,575.22
89Dec 2026$641.00$710.55$1,351.55$200,934.22
2026 Total$7,545.1$8,673.5$16,218.6
90Jan 2027$643.26$708.29$1,351.55$200,290.96
91Feb 2027$645.52$706.03$1,351.55$199,645.44
92Mar 2027$647.80$703.75$1,351.55$198,997.64
93Apr 2027$650.08$701.47$1,351.55$198,347.56
94May 2027$652.37$699.18$1,351.55$197,695.19
95Jun 2027$654.67$696.88$1,351.55$197,040.52
96Jul 2027$656.98$694.57$1,351.55$196,383.54
97Aug 2027$659.30$692.25$1,351.55$195,724.24
98Sep 2027$661.62$689.93$1,351.55$195,062.62
99Oct 2027$663.95$687.60$1,351.55$194,398.67
100Nov 2027$666.29$685.26$1,351.55$193,732.38
101Dec 2027$668.64$682.91$1,351.55$193,063.74
2027 Total$7,870.48$8,348.12$16,218.6
102Jan 2028$671.00$680.55$1,351.55$192,392.74
103Feb 2028$673.37$678.18$1,351.55$191,719.37
104Mar 2028$675.74$675.81$1,351.55$191,043.63
105Apr 2028$678.12$673.43$1,351.55$190,365.51
106May 2028$680.51$671.04$1,351.55$189,685.00
107Jun 2028$682.91$668.64$1,351.55$189,002.09
108Jul 2028$685.32$666.23$1,351.55$188,316.77
109Aug 2028$687.73$663.82$1,351.55$187,629.04
110Sep 2028$690.16$661.39$1,351.55$186,938.88
111Oct 2028$692.59$658.96$1,351.55$186,246.29
112Nov 2028$695.03$656.52$1,351.55$185,551.26
113Dec 2028$697.48$654.07$1,351.55$184,853.78
2028 Total$8,209.96$8,008.64$16,218.6
114Jan 2029$699.94$651.61$1,351.55$184,153.84
115Feb 2029$702.41$649.14$1,351.55$183,451.43
116Mar 2029$704.88$646.67$1,351.55$182,746.55
117Apr 2029$707.37$644.18$1,351.55$182,039.18
118May 2029$709.86$641.69$1,351.55$181,329.32
119Jun 2029$712.36$639.19$1,351.55$180,616.96
120Jul 2029$714.88$636.67$1,351.55$179,902.08
121Aug 2029$717.40$634.15$1,351.55$179,184.68
122Sep 2029$719.92$631.63$1,351.55$178,464.76
123Oct 2029$722.46$629.09$1,351.55$177,742.30
124Nov 2029$725.01$626.54$1,351.55$177,017.29
125Dec 2029$727.56$623.99$1,351.55$176,289.73
2029 Total$8,564.05$7,654.55$16,218.6
126Jan 2030$730.13$621.42$1,351.55$175,559.60
127Feb 2030$732.70$618.85$1,351.55$174,826.90
128Mar 2030$735.29$616.26$1,351.55$174,091.61
129Apr 2030$737.88$613.67$1,351.55$173,353.73
130May 2030$740.48$611.07$1,351.55$172,613.25
131Jun 2030$743.09$608.46$1,351.55$171,870.16
132Jul 2030$745.71$605.84$1,351.55$171,124.45
133Aug 2030$748.34$603.21$1,351.55$170,376.11
134Sep 2030$750.97$600.58$1,351.55$169,625.14
135Oct 2030$753.62$597.93$1,351.55$168,871.52
136Nov 2030$756.28$595.27$1,351.55$168,115.24
137Dec 2030$758.94$592.61$1,351.55$167,356.30
2030 Total$8,933.43$7,285.17$16,218.6
138Jan 2031$761.62$589.93$1,351.55$166,594.68
139Feb 2031$764.30$587.25$1,351.55$165,830.38
140Mar 2031$767.00$584.55$1,351.55$165,063.38
141Apr 2031$769.70$581.85$1,351.55$164,293.68
142May 2031$772.41$579.14$1,351.55$163,521.27
143Jun 2031$775.14$576.41$1,351.55$162,746.13
144Jul 2031$777.87$573.68$1,351.55$161,968.26
145Aug 2031$780.61$570.94$1,351.55$161,187.65
146Sep 2031$783.36$568.19$1,351.55$160,404.29
147Oct 2031$786.12$565.43$1,351.55$159,618.17
148Nov 2031$788.90$562.65$1,351.55$158,829.27
149Dec 2031$791.68$559.87$1,351.55$158,037.59
2031 Total$9,318.71$6,899.89$16,218.6
150Jan 2032$794.47$557.08$1,351.55$157,243.12
151Feb 2032$797.27$554.28$1,351.55$156,445.85
152Mar 2032$800.08$551.47$1,351.55$155,645.77
153Apr 2032$802.90$548.65$1,351.55$154,842.87
154May 2032$805.73$545.82$1,351.55$154,037.14
155Jun 2032$808.57$542.98$1,351.55$153,228.57
156Jul 2032$811.42$540.13$1,351.55$152,417.15
157Aug 2032$814.28$537.27$1,351.55$151,602.87
158Sep 2032$817.15$534.40$1,351.55$150,785.72
159Oct 2032$820.03$531.52$1,351.55$149,965.69
160Nov 2032$822.92$528.63$1,351.55$149,142.77
161Dec 2032$825.82$525.73$1,351.55$148,316.95
2032 Total$9,720.64$6,497.96$16,218.6
162Jan 2033$828.73$522.82$1,351.55$147,488.22
163Feb 2033$831.65$519.90$1,351.55$146,656.57
164Mar 2033$834.59$516.96$1,351.55$145,821.98
165Apr 2033$837.53$514.02$1,351.55$144,984.45
166May 2033$840.48$511.07$1,351.55$144,143.97
167Jun 2033$843.44$508.11$1,351.55$143,300.53
168Jul 2033$846.42$505.13$1,351.55$142,454.11
169Aug 2033$849.40$502.15$1,351.55$141,604.71
170Sep 2033$852.39$499.16$1,351.55$140,752.32
171Oct 2033$855.40$496.15$1,351.55$139,896.92
172Nov 2033$858.41$493.14$1,351.55$139,038.51
173Dec 2033$861.44$490.11$1,351.55$138,177.07
2033 Total$10,139.88$6,078.72$16,218.6
174Jan 2034$864.48$487.07$1,351.55$137,312.59
175Feb 2034$867.52$484.03$1,351.55$136,445.07
176Mar 2034$870.58$480.97$1,351.55$135,574.49
177Apr 2034$873.65$477.90$1,351.55$134,700.84
178May 2034$876.73$474.82$1,351.55$133,824.11
179Jun 2034$879.82$471.73$1,351.55$132,944.29
180Jul 2034$882.92$468.63$1,351.55$132,061.37
181Aug 2034$886.03$465.52$1,351.55$131,175.34
182Sep 2034$889.16$462.39$1,351.55$130,286.18
183Oct 2034$892.29$459.26$1,351.55$129,393.89
184Nov 2034$895.44$456.11$1,351.55$128,498.45
185Dec 2034$898.59$452.96$1,351.55$127,599.86
2034 Total$10,577.21$5,641.39$16,218.6
186Jan 2035$901.76$449.79$1,351.55$126,698.10
187Feb 2035$904.94$446.61$1,351.55$125,793.16
188Mar 2035$908.13$443.42$1,351.55$124,885.03
189Apr 2035$911.33$440.22$1,351.55$123,973.70
190May 2035$914.54$437.01$1,351.55$123,059.16
191Jun 2035$917.77$433.78$1,351.55$122,141.39
192Jul 2035$921.00$430.55$1,351.55$121,220.39
193Aug 2035$924.25$427.30$1,351.55$120,296.14
194Sep 2035$927.51$424.04$1,351.55$119,368.63
195Oct 2035$930.78$420.77$1,351.55$118,437.85
196Nov 2035$934.06$417.49$1,351.55$117,503.79
197Dec 2035$937.35$414.20$1,351.55$116,566.44
2035 Total$11,033.42$5,185.18$16,218.6
198Jan 2036$940.65$410.90$1,351.55$115,625.79
199Feb 2036$943.97$407.58$1,351.55$114,681.82
200Mar 2036$947.30$404.25$1,351.55$113,734.52
201Apr 2036$950.64$400.91$1,351.55$112,783.88
202May 2036$953.99$397.56$1,351.55$111,829.89
203Jun 2036$957.35$394.20$1,351.55$110,872.54
204Jul 2036$960.72$390.83$1,351.55$109,911.82
205Aug 2036$964.11$387.44$1,351.55$108,947.71
206Sep 2036$967.51$384.04$1,351.55$107,980.20
207Oct 2036$970.92$380.63$1,351.55$107,009.28
208Nov 2036$974.34$377.21$1,351.55$106,034.94
209Dec 2036$977.78$373.77$1,351.55$105,057.16
2036 Total$11,509.28$4,709.32$16,218.6
210Jan 2037$981.22$370.33$1,351.55$104,075.94
211Feb 2037$984.68$366.87$1,351.55$103,091.26
212Mar 2037$988.15$363.40$1,351.55$102,103.11
213Apr 2037$991.64$359.91$1,351.55$101,111.47
214May 2037$995.13$356.42$1,351.55$100,116.34
215Jun 2037$998.64$352.91$1,351.55$99,117.70
216Jul 2037$1,002.16$349.39$1,351.55$98,115.54
217Aug 2037$1,005.69$345.86$1,351.55$97,109.85
218Sep 2037$1,009.24$342.31$1,351.55$96,100.61
219Oct 2037$1,012.80$338.75$1,351.55$95,087.81
220Nov 2037$1,016.37$335.18$1,351.55$94,071.44
221Dec 2037$1,019.95$331.60$1,351.55$93,051.49
2037 Total$12,005.67$4,212.93$16,218.6
222Jan 2038$1,023.54$328.01$1,351.55$92,027.95
223Feb 2038$1,027.15$324.40$1,351.55$91,000.80
224Mar 2038$1,030.77$320.78$1,351.55$89,970.03
225Apr 2038$1,034.41$317.14$1,351.55$88,935.62
226May 2038$1,038.05$313.50$1,351.55$87,897.57
227Jun 2038$1,041.71$309.84$1,351.55$86,855.86
228Jul 2038$1,045.38$306.17$1,351.55$85,810.48
229Aug 2038$1,049.07$302.48$1,351.55$84,761.41
230Sep 2038$1,052.77$298.78$1,351.55$83,708.64
231Oct 2038$1,056.48$295.07$1,351.55$82,652.16
232Nov 2038$1,060.20$291.35$1,351.55$81,591.96
233Dec 2038$1,063.94$287.61$1,351.55$80,528.02
2038 Total$12,523.47$3,695.13$16,218.6
234Jan 2039$1,067.69$283.86$1,351.55$79,460.33
235Feb 2039$1,071.45$280.10$1,351.55$78,388.88
236Mar 2039$1,075.23$276.32$1,351.55$77,313.65
237Apr 2039$1,079.02$272.53$1,351.55$76,234.63
238May 2039$1,082.82$268.73$1,351.55$75,151.81
239Jun 2039$1,086.64$264.91$1,351.55$74,065.17
240Jul 2039$1,090.47$261.08$1,351.55$72,974.70
241Aug 2039$1,094.31$257.24$1,351.55$71,880.39
242Sep 2039$1,098.17$253.38$1,351.55$70,782.22
243Oct 2039$1,102.04$249.51$1,351.55$69,680.18
244Nov 2039$1,105.93$245.62$1,351.55$68,574.25
245Dec 2039$1,109.83$241.72$1,351.55$67,464.42
2039 Total$13,063.6$3,155$16,218.6
246Jan 2040$1,113.74$237.81$1,351.55$66,350.68
247Feb 2040$1,117.66$233.89$1,351.55$65,233.02
248Mar 2040$1,121.60$229.95$1,351.55$64,111.42
249Apr 2040$1,125.56$225.99$1,351.55$62,985.86
250May 2040$1,129.52$222.03$1,351.55$61,856.34
251Jun 2040$1,133.51$218.04$1,351.55$60,722.83
252Jul 2040$1,137.50$214.05$1,351.55$59,585.33
253Aug 2040$1,141.51$210.04$1,351.55$58,443.82
254Sep 2040$1,145.54$206.01$1,351.55$57,298.28
255Oct 2040$1,149.57$201.98$1,351.55$56,148.71
256Nov 2040$1,153.63$197.92$1,351.55$54,995.08
257Dec 2040$1,157.69$193.86$1,351.55$53,837.39
2040 Total$13,627.03$2,591.57$16,218.6
258Jan 2041$1,161.77$189.78$1,351.55$52,675.62
259Feb 2041$1,165.87$185.68$1,351.55$51,509.75
260Mar 2041$1,169.98$181.57$1,351.55$50,339.77
261Apr 2041$1,174.10$177.45$1,351.55$49,165.67
262May 2041$1,178.24$173.31$1,351.55$47,987.43
263Jun 2041$1,182.39$169.16$1,351.55$46,805.04
264Jul 2041$1,186.56$164.99$1,351.55$45,618.48
265Aug 2041$1,190.74$160.81$1,351.55$44,427.74
266Sep 2041$1,194.94$156.61$1,351.55$43,232.80
267Oct 2041$1,199.15$152.40$1,351.55$42,033.65
268Nov 2041$1,203.38$148.17$1,351.55$40,830.27
269Dec 2041$1,207.62$143.93$1,351.55$39,622.65
2041 Total$14,214.74$2,003.86$16,218.6
270Jan 2042$1,211.88$139.67$1,351.55$38,410.77
271Feb 2042$1,216.15$135.40$1,351.55$37,194.62
272Mar 2042$1,220.44$131.11$1,351.55$35,974.18
273Apr 2042$1,224.74$126.81$1,351.55$34,749.44
274May 2042$1,229.06$122.49$1,351.55$33,520.38
275Jun 2042$1,233.39$118.16$1,351.55$32,286.99
276Jul 2042$1,237.74$113.81$1,351.55$31,049.25
277Aug 2042$1,242.10$109.45$1,351.55$29,807.15
278Sep 2042$1,246.48$105.07$1,351.55$28,560.67
279Oct 2042$1,250.87$100.68$1,351.55$27,309.80
280Nov 2042$1,255.28$96.27$1,351.55$26,054.52
281Dec 2042$1,259.71$91.84$1,351.55$24,794.81
2042 Total$14,827.84$1,390.76$16,218.6
282Jan 2043$1,264.15$87.40$1,351.55$23,530.66
283Feb 2043$1,268.60$82.95$1,351.55$22,262.06
284Mar 2043$1,273.08$78.47$1,351.55$20,988.98
285Apr 2043$1,277.56$73.99$1,351.55$19,711.42
286May 2043$1,282.07$69.48$1,351.55$18,429.35
287Jun 2043$1,286.59$64.96$1,351.55$17,142.76
288Jul 2043$1,291.12$60.43$1,351.55$15,851.64
289Aug 2043$1,295.67$55.88$1,351.55$14,555.97
290Sep 2043$1,300.24$51.31$1,351.55$13,255.73
291Oct 2043$1,304.82$46.73$1,351.55$11,950.91
292Nov 2043$1,309.42$42.13$1,351.55$10,641.49
293Dec 2043$1,314.04$37.51$1,351.55$9,327.45
2043 Total$15,467.36$751.24$16,218.6
294Jan 2044$1,318.67$32.88$1,351.55$8,008.78
295Feb 2044$1,323.32$28.23$1,351.55$6,685.46
296Mar 2044$1,327.98$23.57$1,351.55$5,357.48
297Apr 2044$1,332.66$18.89$1,351.55$4,024.82
298May 2044$1,337.36$14.19$1,351.55$2,687.46
299Jun 2044$1,342.08$9.47$1,351.55$1,345.38
300Jul 2044$1,345.38$4.74$1,350.12$0.00
2044 Total$9,327.45$131.97$9,459.42
Compare your product with the big 4 banks, or add more products to compare
As seen on