Borrow amount

$300,000

Advertised Rate

2.30%

Fixed - 1 year

Loan term
25 Years
HSBC
Repayment frequency
Monthly
Monthly Repayments
$1,316
Number of repayments
300
Total interest paid
$94,750
Total Repayments

$394,749

Go to site

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.

DatePrincipalInterestPaymentBalance
1Feb 2021$740.83$575.00$1,315.83$299,259.17
2Mar 2021$742.25$573.58$1,315.83$298,516.92
3Apr 2021$743.67$572.16$1,315.83$297,773.25
4May 2021$745.10$570.73$1,315.83$297,028.15
5Jun 2021$746.53$569.30$1,315.83$296,281.62
6Jul 2021$747.96$567.87$1,315.83$295,533.66
7Aug 2021$749.39$566.44$1,315.83$294,784.27
8Sep 2021$750.83$565.00$1,315.83$294,033.44
9Oct 2021$752.27$563.56$1,315.83$293,281.17
10Nov 2021$753.71$562.12$1,315.83$292,527.46
11Dec 2021$755.15$560.68$1,315.83$291,772.31
2021 Total$8,227.69$6,246.44$14,474.13
12Jan 2022$756.60$559.23$1,315.83$291,015.71
13Feb 2022$758.05$557.78$1,315.83$290,257.66
14Mar 2022$759.50$556.33$1,315.83$289,498.16
15Apr 2022$760.96$554.87$1,315.83$288,737.20
16May 2022$762.42$553.41$1,315.83$287,974.78
17Jun 2022$763.88$551.95$1,315.83$287,210.90
18Jul 2022$765.34$550.49$1,315.83$286,445.56
19Aug 2022$766.81$549.02$1,315.83$285,678.75
20Sep 2022$768.28$547.55$1,315.83$284,910.47
21Oct 2022$769.75$546.08$1,315.83$284,140.72
22Nov 2022$771.23$544.60$1,315.83$283,369.49
23Dec 2022$772.71$543.12$1,315.83$282,596.78
2022 Total$9,175.53$6,614.43$15,789.96
24Jan 2023$774.19$541.64$1,315.83$281,822.59
25Feb 2023$775.67$540.16$1,315.83$281,046.92
26Mar 2023$777.16$538.67$1,315.83$280,269.76
27Apr 2023$778.65$537.18$1,315.83$279,491.11
28May 2023$780.14$535.69$1,315.83$278,710.97
29Jun 2023$781.63$534.20$1,315.83$277,929.34
30Jul 2023$783.13$532.70$1,315.83$277,146.21
31Aug 2023$784.63$531.20$1,315.83$276,361.58
32Sep 2023$786.14$529.69$1,315.83$275,575.44
33Oct 2023$787.64$528.19$1,315.83$274,787.80
34Nov 2023$789.15$526.68$1,315.83$273,998.65
35Dec 2023$790.67$525.16$1,315.83$273,207.98
2023 Total$9,388.8$6,401.16$15,789.96
36Jan 2024$792.18$523.65$1,315.83$272,415.80
37Feb 2024$793.70$522.13$1,315.83$271,622.10
38Mar 2024$795.22$520.61$1,315.83$270,826.88
39Apr 2024$796.75$519.08$1,315.83$270,030.13
40May 2024$798.27$517.56$1,315.83$269,231.86
41Jun 2024$799.80$516.03$1,315.83$268,432.06
42Jul 2024$801.34$514.49$1,315.83$267,630.72
43Aug 2024$802.87$512.96$1,315.83$266,827.85
44Sep 2024$804.41$511.42$1,315.83$266,023.44
45Oct 2024$805.95$509.88$1,315.83$265,217.49
46Nov 2024$807.50$508.33$1,315.83$264,409.99
47Dec 2024$809.04$506.79$1,315.83$263,600.95
2024 Total$9,607.03$6,182.93$15,789.96
48Jan 2025$810.59$505.24$1,315.83$262,790.36
49Feb 2025$812.15$503.68$1,315.83$261,978.21
50Mar 2025$813.71$502.12$1,315.83$261,164.50
51Apr 2025$815.26$500.57$1,315.83$260,349.24
52May 2025$816.83$499.00$1,315.83$259,532.41
53Jun 2025$818.39$497.44$1,315.83$258,714.02
54Jul 2025$819.96$495.87$1,315.83$257,894.06
55Aug 2025$821.53$494.30$1,315.83$257,072.53
56Sep 2025$823.11$492.72$1,315.83$256,249.42
57Oct 2025$824.69$491.14$1,315.83$255,424.73
58Nov 2025$826.27$489.56$1,315.83$254,598.46
59Dec 2025$827.85$487.98$1,315.83$253,770.61
2025 Total$9,830.34$5,959.62$15,789.96
60Jan 2026$829.44$486.39$1,315.83$252,941.17
61Feb 2026$831.03$484.80$1,315.83$252,110.14
62Mar 2026$832.62$483.21$1,315.83$251,277.52
63Apr 2026$834.21$481.62$1,315.83$250,443.31
64May 2026$835.81$480.02$1,315.83$249,607.50
65Jun 2026$837.42$478.41$1,315.83$248,770.08
66Jul 2026$839.02$476.81$1,315.83$247,931.06
67Aug 2026$840.63$475.20$1,315.83$247,090.43
68Sep 2026$842.24$473.59$1,315.83$246,248.19
69Oct 2026$843.85$471.98$1,315.83$245,404.34
70Nov 2026$845.47$470.36$1,315.83$244,558.87
71Dec 2026$847.09$468.74$1,315.83$243,711.78
2026 Total$10,058.83$5,731.13$15,789.96
72Jan 2027$848.72$467.11$1,315.83$242,863.06
73Feb 2027$850.34$465.49$1,315.83$242,012.72
74Mar 2027$851.97$463.86$1,315.83$241,160.75
75Apr 2027$853.61$462.22$1,315.83$240,307.14
76May 2027$855.24$460.59$1,315.83$239,451.90
77Jun 2027$856.88$458.95$1,315.83$238,595.02
78Jul 2027$858.52$457.31$1,315.83$237,736.50
79Aug 2027$860.17$455.66$1,315.83$236,876.33
80Sep 2027$861.82$454.01$1,315.83$236,014.51
81Oct 2027$863.47$452.36$1,315.83$235,151.04
82Nov 2027$865.12$450.71$1,315.83$234,285.92
83Dec 2027$866.78$449.05$1,315.83$233,419.14
2027 Total$10,292.64$5,497.32$15,789.96
84Jan 2028$868.44$447.39$1,315.83$232,550.70
85Feb 2028$870.11$445.72$1,315.83$231,680.59
86Mar 2028$871.78$444.05$1,315.83$230,808.81
87Apr 2028$873.45$442.38$1,315.83$229,935.36
88May 2028$875.12$440.71$1,315.83$229,060.24
89Jun 2028$876.80$439.03$1,315.83$228,183.44
90Jul 2028$878.48$437.35$1,315.83$227,304.96
91Aug 2028$880.16$435.67$1,315.83$226,424.80
92Sep 2028$881.85$433.98$1,315.83$225,542.95
93Oct 2028$883.54$432.29$1,315.83$224,659.41
94Nov 2028$885.23$430.60$1,315.83$223,774.18
95Dec 2028$886.93$428.90$1,315.83$222,887.25
2028 Total$10,531.89$5,258.07$15,789.96
96Jan 2029$888.63$427.20$1,315.83$221,998.62
97Feb 2029$890.33$425.50$1,315.83$221,108.29
98Mar 2029$892.04$423.79$1,315.83$220,216.25
99Apr 2029$893.75$422.08$1,315.83$219,322.50
100May 2029$895.46$420.37$1,315.83$218,427.04
101Jun 2029$897.18$418.65$1,315.83$217,529.86
102Jul 2029$898.90$416.93$1,315.83$216,630.96
103Aug 2029$900.62$415.21$1,315.83$215,730.34
104Sep 2029$902.35$413.48$1,315.83$214,827.99
105Oct 2029$904.08$411.75$1,315.83$213,923.91
106Nov 2029$905.81$410.02$1,315.83$213,018.10
107Dec 2029$907.55$408.28$1,315.83$212,110.55
2029 Total$10,776.7$5,013.26$15,789.96
108Jan 2030$909.28$406.55$1,315.83$211,201.27
109Feb 2030$911.03$404.80$1,315.83$210,290.24
110Mar 2030$912.77$403.06$1,315.83$209,377.47
111Apr 2030$914.52$401.31$1,315.83$208,462.95
112May 2030$916.28$399.55$1,315.83$207,546.67
113Jun 2030$918.03$397.80$1,315.83$206,628.64
114Jul 2030$919.79$396.04$1,315.83$205,708.85
115Aug 2030$921.55$394.28$1,315.83$204,787.30
116Sep 2030$923.32$392.51$1,315.83$203,863.98
117Oct 2030$925.09$390.74$1,315.83$202,938.89
118Nov 2030$926.86$388.97$1,315.83$202,012.03
119Dec 2030$928.64$387.19$1,315.83$201,083.39
2030 Total$11,027.16$4,762.8$15,789.96
120Jan 2031$930.42$385.41$1,315.83$200,152.97
121Feb 2031$932.20$383.63$1,315.83$199,220.77
122Mar 2031$933.99$381.84$1,315.83$198,286.78
123Apr 2031$935.78$380.05$1,315.83$197,351.00
124May 2031$937.57$378.26$1,315.83$196,413.43
125Jun 2031$939.37$376.46$1,315.83$195,474.06
126Jul 2031$941.17$374.66$1,315.83$194,532.89
127Aug 2031$942.98$372.85$1,315.83$193,589.91
128Sep 2031$944.78$371.05$1,315.83$192,645.13
129Oct 2031$946.59$369.24$1,315.83$191,698.54
130Nov 2031$948.41$367.42$1,315.83$190,750.13
131Dec 2031$950.23$365.60$1,315.83$189,799.90
2031 Total$11,283.49$4,506.47$15,789.96
132Jan 2032$952.05$363.78$1,315.83$188,847.85
133Feb 2032$953.87$361.96$1,315.83$187,893.98
134Mar 2032$955.70$360.13$1,315.83$186,938.28
135Apr 2032$957.53$358.30$1,315.83$185,980.75
136May 2032$959.37$356.46$1,315.83$185,021.38
137Jun 2032$961.21$354.62$1,315.83$184,060.17
138Jul 2032$963.05$352.78$1,315.83$183,097.12
139Aug 2032$964.89$350.94$1,315.83$182,132.23
140Sep 2032$966.74$349.09$1,315.83$181,165.49
141Oct 2032$968.60$347.23$1,315.83$180,196.89
142Nov 2032$970.45$345.38$1,315.83$179,226.44
143Dec 2032$972.31$343.52$1,315.83$178,254.13
2032 Total$11,545.77$4,244.19$15,789.96
144Jan 2033$974.18$341.65$1,315.83$177,279.95
145Feb 2033$976.04$339.79$1,315.83$176,303.91
146Mar 2033$977.91$337.92$1,315.83$175,326.00
147Apr 2033$979.79$336.04$1,315.83$174,346.21
148May 2033$981.67$334.16$1,315.83$173,364.54
149Jun 2033$983.55$332.28$1,315.83$172,380.99
150Jul 2033$985.43$330.40$1,315.83$171,395.56
151Aug 2033$987.32$328.51$1,315.83$170,408.24
152Sep 2033$989.21$326.62$1,315.83$169,419.03
153Oct 2033$991.11$324.72$1,315.83$168,427.92
154Nov 2033$993.01$322.82$1,315.83$167,434.91
155Dec 2033$994.91$320.92$1,315.83$166,440.00
2033 Total$11,814.13$3,975.83$15,789.96
156Jan 2034$996.82$319.01$1,315.83$165,443.18
157Feb 2034$998.73$317.10$1,315.83$164,444.45
158Mar 2034$1,000.64$315.19$1,315.83$163,443.81
159Apr 2034$1,002.56$313.27$1,315.83$162,441.25
160May 2034$1,004.48$311.35$1,315.83$161,436.77
161Jun 2034$1,006.41$309.42$1,315.83$160,430.36
162Jul 2034$1,008.34$307.49$1,315.83$159,422.02
163Aug 2034$1,010.27$305.56$1,315.83$158,411.75
164Sep 2034$1,012.21$303.62$1,315.83$157,399.54
165Oct 2034$1,014.15$301.68$1,315.83$156,385.39
166Nov 2034$1,016.09$299.74$1,315.83$155,369.30
167Dec 2034$1,018.04$297.79$1,315.83$154,351.26
2034 Total$12,088.74$3,701.22$15,789.96
168Jan 2035$1,019.99$295.84$1,315.83$153,331.27
169Feb 2035$1,021.95$293.88$1,315.83$152,309.32
170Mar 2035$1,023.90$291.93$1,315.83$151,285.42
171Apr 2035$1,025.87$289.96$1,315.83$150,259.55
172May 2035$1,027.83$288.00$1,315.83$149,231.72
173Jun 2035$1,029.80$286.03$1,315.83$148,201.92
174Jul 2035$1,031.78$284.05$1,315.83$147,170.14
175Aug 2035$1,033.75$282.08$1,315.83$146,136.39
176Sep 2035$1,035.74$280.09$1,315.83$145,100.65
177Oct 2035$1,037.72$278.11$1,315.83$144,062.93
178Nov 2035$1,039.71$276.12$1,315.83$143,023.22
179Dec 2035$1,041.70$274.13$1,315.83$141,981.52
2035 Total$12,369.74$3,420.22$15,789.96
180Jan 2036$1,043.70$272.13$1,315.83$140,937.82
181Feb 2036$1,045.70$270.13$1,315.83$139,892.12
182Mar 2036$1,047.70$268.13$1,315.83$138,844.42
183Apr 2036$1,049.71$266.12$1,315.83$137,794.71
184May 2036$1,051.72$264.11$1,315.83$136,742.99
185Jun 2036$1,053.74$262.09$1,315.83$135,689.25
186Jul 2036$1,055.76$260.07$1,315.83$134,633.49
187Aug 2036$1,057.78$258.05$1,315.83$133,575.71
188Sep 2036$1,059.81$256.02$1,315.83$132,515.90
189Oct 2036$1,061.84$253.99$1,315.83$131,454.06
190Nov 2036$1,063.88$251.95$1,315.83$130,390.18
191Dec 2036$1,065.92$249.91$1,315.83$129,324.26
2036 Total$12,657.26$3,132.7$15,789.96
192Jan 2037$1,067.96$247.87$1,315.83$128,256.30
193Feb 2037$1,070.01$245.82$1,315.83$127,186.29
194Mar 2037$1,072.06$243.77$1,315.83$126,114.23
195Apr 2037$1,074.11$241.72$1,315.83$125,040.12
196May 2037$1,076.17$239.66$1,315.83$123,963.95
197Jun 2037$1,078.23$237.60$1,315.83$122,885.72
198Jul 2037$1,080.30$235.53$1,315.83$121,805.42
199Aug 2037$1,082.37$233.46$1,315.83$120,723.05
200Sep 2037$1,084.44$231.39$1,315.83$119,638.61
201Oct 2037$1,086.52$229.31$1,315.83$118,552.09
202Nov 2037$1,088.61$227.22$1,315.83$117,463.48
203Dec 2037$1,090.69$225.14$1,315.83$116,372.79
2037 Total$12,951.47$2,838.49$15,789.96
204Jan 2038$1,092.78$223.05$1,315.83$115,280.01
205Feb 2038$1,094.88$220.95$1,315.83$114,185.13
206Mar 2038$1,096.98$218.85$1,315.83$113,088.15
207Apr 2038$1,099.08$216.75$1,315.83$111,989.07
208May 2038$1,101.18$214.65$1,315.83$110,887.89
209Jun 2038$1,103.29$212.54$1,315.83$109,784.60
210Jul 2038$1,105.41$210.42$1,315.83$108,679.19
211Aug 2038$1,107.53$208.30$1,315.83$107,571.66
212Sep 2038$1,109.65$206.18$1,315.83$106,462.01
213Oct 2038$1,111.78$204.05$1,315.83$105,350.23
214Nov 2038$1,113.91$201.92$1,315.83$104,236.32
215Dec 2038$1,116.04$199.79$1,315.83$103,120.28
2038 Total$13,252.51$2,537.45$15,789.96
216Jan 2039$1,118.18$197.65$1,315.83$102,002.10
217Feb 2039$1,120.33$195.50$1,315.83$100,881.77
218Mar 2039$1,122.47$193.36$1,315.83$99,759.30
219Apr 2039$1,124.62$191.21$1,315.83$98,634.68
220May 2039$1,126.78$189.05$1,315.83$97,507.90
221Jun 2039$1,128.94$186.89$1,315.83$96,378.96
222Jul 2039$1,131.10$184.73$1,315.83$95,247.86
223Aug 2039$1,133.27$182.56$1,315.83$94,114.59
224Sep 2039$1,135.44$180.39$1,315.83$92,979.15
225Oct 2039$1,137.62$178.21$1,315.83$91,841.53
226Nov 2039$1,139.80$176.03$1,315.83$90,701.73
227Dec 2039$1,141.99$173.84$1,315.83$89,559.74
2039 Total$13,560.54$2,229.42$15,789.96
228Jan 2040$1,144.17$171.66$1,315.83$88,415.57
229Feb 2040$1,146.37$169.46$1,315.83$87,269.20
230Mar 2040$1,148.56$167.27$1,315.83$86,120.64
231Apr 2040$1,150.77$165.06$1,315.83$84,969.87
232May 2040$1,152.97$162.86$1,315.83$83,816.90
233Jun 2040$1,155.18$160.65$1,315.83$82,661.72
234Jul 2040$1,157.40$158.43$1,315.83$81,504.32
235Aug 2040$1,159.61$156.22$1,315.83$80,344.71
236Sep 2040$1,161.84$153.99$1,315.83$79,182.87
237Oct 2040$1,164.06$151.77$1,315.83$78,018.81
238Nov 2040$1,166.29$149.54$1,315.83$76,852.52
239Dec 2040$1,168.53$147.30$1,315.83$75,683.99
2040 Total$13,875.75$1,914.21$15,789.96
240Jan 2041$1,170.77$145.06$1,315.83$74,513.22
241Feb 2041$1,173.01$142.82$1,315.83$73,340.21
242Mar 2041$1,175.26$140.57$1,315.83$72,164.95
243Apr 2041$1,177.51$138.32$1,315.83$70,987.44
244May 2041$1,179.77$136.06$1,315.83$69,807.67
245Jun 2041$1,182.03$133.80$1,315.83$68,625.64
246Jul 2041$1,184.30$131.53$1,315.83$67,441.34
247Aug 2041$1,186.57$129.26$1,315.83$66,254.77
248Sep 2041$1,188.84$126.99$1,315.83$65,065.93
249Oct 2041$1,191.12$124.71$1,315.83$63,874.81
250Nov 2041$1,193.40$122.43$1,315.83$62,681.41
251Dec 2041$1,195.69$120.14$1,315.83$61,485.72
2041 Total$14,198.27$1,591.69$15,789.96
252Jan 2042$1,197.98$117.85$1,315.83$60,287.74
253Feb 2042$1,200.28$115.55$1,315.83$59,087.46
254Mar 2042$1,202.58$113.25$1,315.83$57,884.88
255Apr 2042$1,204.88$110.95$1,315.83$56,680.00
256May 2042$1,207.19$108.64$1,315.83$55,472.81
257Jun 2042$1,209.51$106.32$1,315.83$54,263.30
258Jul 2042$1,211.83$104.00$1,315.83$53,051.47
259Aug 2042$1,214.15$101.68$1,315.83$51,837.32
260Sep 2042$1,216.48$99.35$1,315.83$50,620.84
261Oct 2042$1,218.81$97.02$1,315.83$49,402.03
262Nov 2042$1,221.14$94.69$1,315.83$48,180.89
263Dec 2042$1,223.48$92.35$1,315.83$46,957.41
2042 Total$14,528.31$1,261.65$15,789.96
264Jan 2043$1,225.83$90.00$1,315.83$45,731.58
265Feb 2043$1,228.18$87.65$1,315.83$44,503.40
266Mar 2043$1,230.53$85.30$1,315.83$43,272.87
267Apr 2043$1,232.89$82.94$1,315.83$42,039.98
268May 2043$1,235.25$80.58$1,315.83$40,804.73
269Jun 2043$1,237.62$78.21$1,315.83$39,567.11
270Jul 2043$1,239.99$75.84$1,315.83$38,327.12
271Aug 2043$1,242.37$73.46$1,315.83$37,084.75
272Sep 2043$1,244.75$71.08$1,315.83$35,840.00
273Oct 2043$1,247.14$68.69$1,315.83$34,592.86
274Nov 2043$1,249.53$66.30$1,315.83$33,343.33
275Dec 2043$1,251.92$63.91$1,315.83$32,091.41
2043 Total$14,866$923.96$15,789.96
276Jan 2044$1,254.32$61.51$1,315.83$30,837.09
277Feb 2044$1,256.73$59.10$1,315.83$29,580.36
278Mar 2044$1,259.13$56.70$1,315.83$28,321.23
279Apr 2044$1,261.55$54.28$1,315.83$27,059.68
280May 2044$1,263.97$51.86$1,315.83$25,795.71
281Jun 2044$1,266.39$49.44$1,315.83$24,529.32
282Jul 2044$1,268.82$47.01$1,315.83$23,260.50
283Aug 2044$1,271.25$44.58$1,315.83$21,989.25
284Sep 2044$1,273.68$42.15$1,315.83$20,715.57
285Oct 2044$1,276.13$39.70$1,315.83$19,439.44
286Nov 2044$1,278.57$37.26$1,315.83$18,160.87
287Dec 2044$1,281.02$34.81$1,315.83$16,879.85
2044 Total$15,211.56$578.4$15,789.96
288Jan 2045$1,283.48$32.35$1,315.83$15,596.37
289Feb 2045$1,285.94$29.89$1,315.83$14,310.43
290Mar 2045$1,288.40$27.43$1,315.83$13,022.03
291Apr 2045$1,290.87$24.96$1,315.83$11,731.16
292May 2045$1,293.35$22.48$1,315.83$10,437.81
293Jun 2045$1,295.82$20.01$1,315.83$9,141.99
294Jul 2045$1,298.31$17.52$1,315.83$7,843.68
295Aug 2045$1,300.80$15.03$1,315.83$6,542.88
296Sep 2045$1,303.29$12.54$1,315.83$5,239.59
297Oct 2045$1,305.79$10.04$1,315.83$3,933.80
298Nov 2045$1,308.29$7.54$1,315.83$2,625.51
299Dec 2045$1,310.80$5.03$1,315.83$1,314.71
2045 Total$15,565.14$224.82$15,789.96
300Jan 2046$1,313.31$2.52$1,315.83$1.40
2045 Total$1,313.31$2.52$1,315.83