Base Variable Home Loan (Principal and Interest) from NAB

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$300,000
Advertised rate
3.70%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,534
Number of Repayments
300
Total Interest Paid
$160,200
Total repayments
$460,200
DatePrincipleInterestPaymentBalance
1Feb 2020$609.24$925.00$1,534.24$299,390.76
2Mar 2020$611.12$923.12$1,534.24$298,779.64
3Apr 2020$613.00$921.24$1,534.24$298,166.64
4May 2020$614.89$919.35$1,534.24$297,551.75
5Jun 2020$616.79$917.45$1,534.24$296,934.96
6Jul 2020$618.69$915.55$1,534.24$296,316.27
7Aug 2020$620.60$913.64$1,534.24$295,695.67
8Sep 2020$622.51$911.73$1,534.24$295,073.16
9Oct 2020$624.43$909.81$1,534.24$294,448.73
10Nov 2020$626.36$907.88$1,534.24$293,822.37
11Dec 2020$628.29$905.95$1,534.24$293,194.08
2020 Total$6,805.92$10,070.72$16,876.64
12Jan 2021$630.22$904.02$1,534.24$292,563.86
13Feb 2021$632.17$902.07$1,534.24$291,931.69
14Mar 2021$634.12$900.12$1,534.24$291,297.57
15Apr 2021$636.07$898.17$1,534.24$290,661.50
16May 2021$638.03$896.21$1,534.24$290,023.47
17Jun 2021$640.00$894.24$1,534.24$289,383.47
18Jul 2021$641.97$892.27$1,534.24$288,741.50
19Aug 2021$643.95$890.29$1,534.24$288,097.55
20Sep 2021$645.94$888.30$1,534.24$287,451.61
21Oct 2021$647.93$886.31$1,534.24$286,803.68
22Nov 2021$649.93$884.31$1,534.24$286,153.75
23Dec 2021$651.93$882.31$1,534.24$285,501.82
2021 Total$7,692.26$10,718.62$18,410.88
24Jan 2022$653.94$880.30$1,534.24$284,847.88
25Feb 2022$655.96$878.28$1,534.24$284,191.92
26Mar 2022$657.98$876.26$1,534.24$283,533.94
27Apr 2022$660.01$874.23$1,534.24$282,873.93
28May 2022$662.05$872.19$1,534.24$282,211.88
29Jun 2022$664.09$870.15$1,534.24$281,547.79
30Jul 2022$666.13$868.11$1,534.24$280,881.66
31Aug 2022$668.19$866.05$1,534.24$280,213.47
32Sep 2022$670.25$863.99$1,534.24$279,543.22
33Oct 2022$672.32$861.92$1,534.24$278,870.90
34Nov 2022$674.39$859.85$1,534.24$278,196.51
35Dec 2022$676.47$857.77$1,534.24$277,520.04
2022 Total$7,981.78$10,429.1$18,410.88
36Jan 2023$678.55$855.69$1,534.24$276,841.49
37Feb 2023$680.65$853.59$1,534.24$276,160.84
38Mar 2023$682.74$851.50$1,534.24$275,478.10
39Apr 2023$684.85$849.39$1,534.24$274,793.25
40May 2023$686.96$847.28$1,534.24$274,106.29
41Jun 2023$689.08$845.16$1,534.24$273,417.21
42Jul 2023$691.20$843.04$1,534.24$272,726.01
43Aug 2023$693.33$840.91$1,534.24$272,032.68
44Sep 2023$695.47$838.77$1,534.24$271,337.21
45Oct 2023$697.62$836.62$1,534.24$270,639.59
46Nov 2023$699.77$834.47$1,534.24$269,939.82
47Dec 2023$701.93$832.31$1,534.24$269,237.89
2023 Total$8,282.15$10,128.73$18,410.88
48Jan 2024$704.09$830.15$1,534.24$268,533.80
49Feb 2024$706.26$827.98$1,534.24$267,827.54
50Mar 2024$708.44$825.80$1,534.24$267,119.10
51Apr 2024$710.62$823.62$1,534.24$266,408.48
52May 2024$712.81$821.43$1,534.24$265,695.67
53Jun 2024$715.01$819.23$1,534.24$264,980.66
54Jul 2024$717.22$817.02$1,534.24$264,263.44
55Aug 2024$719.43$814.81$1,534.24$263,544.01
56Sep 2024$721.65$812.59$1,534.24$262,822.36
57Oct 2024$723.87$810.37$1,534.24$262,098.49
58Nov 2024$726.10$808.14$1,534.24$261,372.39
59Dec 2024$728.34$805.90$1,534.24$260,644.05
2024 Total$8,593.84$9,817.04$18,410.88
60Jan 2025$730.59$803.65$1,534.24$259,913.46
61Feb 2025$732.84$801.40$1,534.24$259,180.62
62Mar 2025$735.10$799.14$1,534.24$258,445.52
63Apr 2025$737.37$796.87$1,534.24$257,708.15
64May 2025$739.64$794.60$1,534.24$256,968.51
65Jun 2025$741.92$792.32$1,534.24$256,226.59
66Jul 2025$744.21$790.03$1,534.24$255,482.38
67Aug 2025$746.50$787.74$1,534.24$254,735.88
68Sep 2025$748.80$785.44$1,534.24$253,987.08
69Oct 2025$751.11$783.13$1,534.24$253,235.97
70Nov 2025$753.43$780.81$1,534.24$252,482.54
71Dec 2025$755.75$778.49$1,534.24$251,726.79
2025 Total$8,917.26$9,493.62$18,410.88
72Jan 2026$758.08$776.16$1,534.24$250,968.71
73Feb 2026$760.42$773.82$1,534.24$250,208.29
74Mar 2026$762.76$771.48$1,534.24$249,445.53
75Apr 2026$765.12$769.12$1,534.24$248,680.41
76May 2026$767.48$766.76$1,534.24$247,912.93
77Jun 2026$769.84$764.40$1,534.24$247,143.09
78Jul 2026$772.22$762.02$1,534.24$246,370.87
79Aug 2026$774.60$759.64$1,534.24$245,596.27
80Sep 2026$776.98$757.26$1,534.24$244,819.29
81Oct 2026$779.38$754.86$1,534.24$244,039.91
82Nov 2026$781.78$752.46$1,534.24$243,258.13
83Dec 2026$784.19$750.05$1,534.24$242,473.94
2026 Total$9,252.85$9,158.03$18,410.88
84Jan 2027$786.61$747.63$1,534.24$241,687.33
85Feb 2027$789.04$745.20$1,534.24$240,898.29
86Mar 2027$791.47$742.77$1,534.24$240,106.82
87Apr 2027$793.91$740.33$1,534.24$239,312.91
88May 2027$796.36$737.88$1,534.24$238,516.55
89Jun 2027$798.81$735.43$1,534.24$237,717.74
90Jul 2027$801.28$732.96$1,534.24$236,916.46
91Aug 2027$803.75$730.49$1,534.24$236,112.71
92Sep 2027$806.23$728.01$1,534.24$235,306.48
93Oct 2027$808.71$725.53$1,534.24$234,497.77
94Nov 2027$811.21$723.03$1,534.24$233,686.56
95Dec 2027$813.71$720.53$1,534.24$232,872.85
2027 Total$9,601.09$8,809.79$18,410.88
96Jan 2028$816.22$718.02$1,534.24$232,056.63
97Feb 2028$818.73$715.51$1,534.24$231,237.90
98Mar 2028$821.26$712.98$1,534.24$230,416.64
99Apr 2028$823.79$710.45$1,534.24$229,592.85
100May 2028$826.33$707.91$1,534.24$228,766.52
101Jun 2028$828.88$705.36$1,534.24$227,937.64
102Jul 2028$831.43$702.81$1,534.24$227,106.21
103Aug 2028$834.00$700.24$1,534.24$226,272.21
104Sep 2028$836.57$697.67$1,534.24$225,435.64
105Oct 2028$839.15$695.09$1,534.24$224,596.49
106Nov 2028$841.73$692.51$1,534.24$223,754.76
107Dec 2028$844.33$689.91$1,534.24$222,910.43
2028 Total$9,962.42$8,448.46$18,410.88
108Jan 2029$846.93$687.31$1,534.24$222,063.50
109Feb 2029$849.54$684.70$1,534.24$221,213.96
110Mar 2029$852.16$682.08$1,534.24$220,361.80
111Apr 2029$854.79$679.45$1,534.24$219,507.01
112May 2029$857.43$676.81$1,534.24$218,649.58
113Jun 2029$860.07$674.17$1,534.24$217,789.51
114Jul 2029$862.72$671.52$1,534.24$216,926.79
115Aug 2029$865.38$668.86$1,534.24$216,061.41
116Sep 2029$868.05$666.19$1,534.24$215,193.36
117Oct 2029$870.73$663.51$1,534.24$214,322.63
118Nov 2029$873.41$660.83$1,534.24$213,449.22
119Dec 2029$876.10$658.14$1,534.24$212,573.12
2029 Total$10,337.31$8,073.57$18,410.88
120Jan 2030$878.81$655.43$1,534.24$211,694.31
121Feb 2030$881.52$652.72$1,534.24$210,812.79
122Mar 2030$884.23$650.01$1,534.24$209,928.56
123Apr 2030$886.96$647.28$1,534.24$209,041.60
124May 2030$889.70$644.54$1,534.24$208,151.90
125Jun 2030$892.44$641.80$1,534.24$207,259.46
126Jul 2030$895.19$639.05$1,534.24$206,364.27
127Aug 2030$897.95$636.29$1,534.24$205,466.32
128Sep 2030$900.72$633.52$1,534.24$204,565.60
129Oct 2030$903.50$630.74$1,534.24$203,662.10
130Nov 2030$906.28$627.96$1,534.24$202,755.82
131Dec 2030$909.08$625.16$1,534.24$201,846.74
2030 Total$10,726.38$7,684.5$18,410.88
132Jan 2031$911.88$622.36$1,534.24$200,934.86
133Feb 2031$914.69$619.55$1,534.24$200,020.17
134Mar 2031$917.51$616.73$1,534.24$199,102.66
135Apr 2031$920.34$613.90$1,534.24$198,182.32
136May 2031$923.18$611.06$1,534.24$197,259.14
137Jun 2031$926.02$608.22$1,534.24$196,333.12
138Jul 2031$928.88$605.36$1,534.24$195,404.24
139Aug 2031$931.74$602.50$1,534.24$194,472.50
140Sep 2031$934.62$599.62$1,534.24$193,537.88
141Oct 2031$937.50$596.74$1,534.24$192,600.38
142Nov 2031$940.39$593.85$1,534.24$191,659.99
143Dec 2031$943.29$590.95$1,534.24$190,716.70
2031 Total$11,130.04$7,280.84$18,410.88
144Jan 2032$946.20$588.04$1,534.24$189,770.50
145Feb 2032$949.11$585.13$1,534.24$188,821.39
146Mar 2032$952.04$582.20$1,534.24$187,869.35
147Apr 2032$954.98$579.26$1,534.24$186,914.37
148May 2032$957.92$576.32$1,534.24$185,956.45
149Jun 2032$960.87$573.37$1,534.24$184,995.58
150Jul 2032$963.84$570.40$1,534.24$184,031.74
151Aug 2032$966.81$567.43$1,534.24$183,064.93
152Sep 2032$969.79$564.45$1,534.24$182,095.14
153Oct 2032$972.78$561.46$1,534.24$181,122.36
154Nov 2032$975.78$558.46$1,534.24$180,146.58
155Dec 2032$978.79$555.45$1,534.24$179,167.79
2032 Total$11,548.91$6,861.97$18,410.88
156Jan 2033$981.81$552.43$1,534.24$178,185.98
157Feb 2033$984.83$549.41$1,534.24$177,201.15
158Mar 2033$987.87$546.37$1,534.24$176,213.28
159Apr 2033$990.92$543.32$1,534.24$175,222.36
160May 2033$993.97$540.27$1,534.24$174,228.39
161Jun 2033$997.04$537.20$1,534.24$173,231.35
162Jul 2033$1,000.11$534.13$1,534.24$172,231.24
163Aug 2033$1,003.19$531.05$1,534.24$171,228.05
164Sep 2033$1,006.29$527.95$1,534.24$170,221.76
165Oct 2033$1,009.39$524.85$1,534.24$169,212.37
166Nov 2033$1,012.50$521.74$1,534.24$168,199.87
167Dec 2033$1,015.62$518.62$1,534.24$167,184.25
2033 Total$11,983.54$6,427.34$18,410.88
168Jan 2034$1,018.76$515.48$1,534.24$166,165.49
169Feb 2034$1,021.90$512.34$1,534.24$165,143.59
170Mar 2034$1,025.05$509.19$1,534.24$164,118.54
171Apr 2034$1,028.21$506.03$1,534.24$163,090.33
172May 2034$1,031.38$502.86$1,534.24$162,058.95
173Jun 2034$1,034.56$499.68$1,534.24$161,024.39
174Jul 2034$1,037.75$496.49$1,534.24$159,986.64
175Aug 2034$1,040.95$493.29$1,534.24$158,945.69
176Sep 2034$1,044.16$490.08$1,534.24$157,901.53
177Oct 2034$1,047.38$486.86$1,534.24$156,854.15
178Nov 2034$1,050.61$483.63$1,534.24$155,803.54
179Dec 2034$1,053.85$480.39$1,534.24$154,749.69
2034 Total$12,434.56$5,976.32$18,410.88
180Jan 2035$1,057.10$477.14$1,534.24$153,692.59
181Feb 2035$1,060.35$473.89$1,534.24$152,632.24
182Mar 2035$1,063.62$470.62$1,534.24$151,568.62
183Apr 2035$1,066.90$467.34$1,534.24$150,501.72
184May 2035$1,070.19$464.05$1,534.24$149,431.53
185Jun 2035$1,073.49$460.75$1,534.24$148,358.04
186Jul 2035$1,076.80$457.44$1,534.24$147,281.24
187Aug 2035$1,080.12$454.12$1,534.24$146,201.12
188Sep 2035$1,083.45$450.79$1,534.24$145,117.67
189Oct 2035$1,086.79$447.45$1,534.24$144,030.88
190Nov 2035$1,090.14$444.10$1,534.24$142,940.74
191Dec 2035$1,093.51$440.73$1,534.24$141,847.23
2035 Total$12,902.46$5,508.42$18,410.88
192Jan 2036$1,096.88$437.36$1,534.24$140,750.35
193Feb 2036$1,100.26$433.98$1,534.24$139,650.09
194Mar 2036$1,103.65$430.59$1,534.24$138,546.44
195Apr 2036$1,107.06$427.18$1,534.24$137,439.38
196May 2036$1,110.47$423.77$1,534.24$136,328.91
197Jun 2036$1,113.89$420.35$1,534.24$135,215.02
198Jul 2036$1,117.33$416.91$1,534.24$134,097.69
199Aug 2036$1,120.77$413.47$1,534.24$132,976.92
200Sep 2036$1,124.23$410.01$1,534.24$131,852.69
201Oct 2036$1,127.69$406.55$1,534.24$130,725.00
202Nov 2036$1,131.17$403.07$1,534.24$129,593.83
203Dec 2036$1,134.66$399.58$1,534.24$128,459.17
2036 Total$13,388.06$5,022.82$18,410.88
204Jan 2037$1,138.16$396.08$1,534.24$127,321.01
205Feb 2037$1,141.67$392.57$1,534.24$126,179.34
206Mar 2037$1,145.19$389.05$1,534.24$125,034.15
207Apr 2037$1,148.72$385.52$1,534.24$123,885.43
208May 2037$1,152.26$381.98$1,534.24$122,733.17
209Jun 2037$1,155.81$378.43$1,534.24$121,577.36
210Jul 2037$1,159.38$374.86$1,534.24$120,417.98
211Aug 2037$1,162.95$371.29$1,534.24$119,255.03
212Sep 2037$1,166.54$367.70$1,534.24$118,088.49
213Oct 2037$1,170.13$364.11$1,534.24$116,918.36
214Nov 2037$1,173.74$360.50$1,534.24$115,744.62
215Dec 2037$1,177.36$356.88$1,534.24$114,567.26
2037 Total$13,891.91$4,518.97$18,410.88
216Jan 2038$1,180.99$353.25$1,534.24$113,386.27
217Feb 2038$1,184.63$349.61$1,534.24$112,201.64
218Mar 2038$1,188.28$345.96$1,534.24$111,013.36
219Apr 2038$1,191.95$342.29$1,534.24$109,821.41
220May 2038$1,195.62$338.62$1,534.24$108,625.79
221Jun 2038$1,199.31$334.93$1,534.24$107,426.48
222Jul 2038$1,203.01$331.23$1,534.24$106,223.47
223Aug 2038$1,206.72$327.52$1,534.24$105,016.75
224Sep 2038$1,210.44$323.80$1,534.24$103,806.31
225Oct 2038$1,214.17$320.07$1,534.24$102,592.14
226Nov 2038$1,217.91$316.33$1,534.24$101,374.23
227Dec 2038$1,221.67$312.57$1,534.24$100,152.56
2038 Total$14,414.7$3,996.18$18,410.88
228Jan 2039$1,225.44$308.80$1,534.24$98,927.12
229Feb 2039$1,229.21$305.03$1,534.24$97,697.91
230Mar 2039$1,233.00$301.24$1,534.24$96,464.91
231Apr 2039$1,236.81$297.43$1,534.24$95,228.10
232May 2039$1,240.62$293.62$1,534.24$93,987.48
233Jun 2039$1,244.45$289.79$1,534.24$92,743.03
234Jul 2039$1,248.28$285.96$1,534.24$91,494.75
235Aug 2039$1,252.13$282.11$1,534.24$90,242.62
236Sep 2039$1,255.99$278.25$1,534.24$88,986.63
237Oct 2039$1,259.86$274.38$1,534.24$87,726.77
238Nov 2039$1,263.75$270.49$1,534.24$86,463.02
239Dec 2039$1,267.65$266.59$1,534.24$85,195.37
2039 Total$14,957.19$3,453.69$18,410.88
240Jan 2040$1,271.55$262.69$1,534.24$83,923.82
241Feb 2040$1,275.47$258.77$1,534.24$82,648.35
242Mar 2040$1,279.41$254.83$1,534.24$81,368.94
243Apr 2040$1,283.35$250.89$1,534.24$80,085.59
244May 2040$1,287.31$246.93$1,534.24$78,798.28
245Jun 2040$1,291.28$242.96$1,534.24$77,507.00
246Jul 2040$1,295.26$238.98$1,534.24$76,211.74
247Aug 2040$1,299.25$234.99$1,534.24$74,912.49
248Sep 2040$1,303.26$230.98$1,534.24$73,609.23
249Oct 2040$1,307.28$226.96$1,534.24$72,301.95
250Nov 2040$1,311.31$222.93$1,534.24$70,990.64
251Dec 2040$1,315.35$218.89$1,534.24$69,675.29
2040 Total$15,520.08$2,890.8$18,410.88
252Jan 2041$1,319.41$214.83$1,534.24$68,355.88
253Feb 2041$1,323.48$210.76$1,534.24$67,032.40
254Mar 2041$1,327.56$206.68$1,534.24$65,704.84
255Apr 2041$1,331.65$202.59$1,534.24$64,373.19
256May 2041$1,335.76$198.48$1,534.24$63,037.43
257Jun 2041$1,339.87$194.37$1,534.24$61,697.56
258Jul 2041$1,344.01$190.23$1,534.24$60,353.55
259Aug 2041$1,348.15$186.09$1,534.24$59,005.40
260Sep 2041$1,352.31$181.93$1,534.24$57,653.09
261Oct 2041$1,356.48$177.76$1,534.24$56,296.61
262Nov 2041$1,360.66$173.58$1,534.24$54,935.95
263Dec 2041$1,364.85$169.39$1,534.24$53,571.10
2041 Total$16,104.19$2,306.69$18,410.88
264Jan 2042$1,369.06$165.18$1,534.24$52,202.04
265Feb 2042$1,373.28$160.96$1,534.24$50,828.76
266Mar 2042$1,377.52$156.72$1,534.24$49,451.24
267Apr 2042$1,381.77$152.47$1,534.24$48,069.47
268May 2042$1,386.03$148.21$1,534.24$46,683.44
269Jun 2042$1,390.30$143.94$1,534.24$45,293.14
270Jul 2042$1,394.59$139.65$1,534.24$43,898.55
271Aug 2042$1,398.89$135.35$1,534.24$42,499.66
272Sep 2042$1,403.20$131.04$1,534.24$41,096.46
273Oct 2042$1,407.53$126.71$1,534.24$39,688.93
274Nov 2042$1,411.87$122.37$1,534.24$38,277.06
275Dec 2042$1,416.22$118.02$1,534.24$36,860.84
2042 Total$16,710.26$1,700.62$18,410.88
276Jan 2043$1,420.59$113.65$1,534.24$35,440.25
277Feb 2043$1,424.97$109.27$1,534.24$34,015.28
278Mar 2043$1,429.36$104.88$1,534.24$32,585.92
279Apr 2043$1,433.77$100.47$1,534.24$31,152.15
280May 2043$1,438.19$96.05$1,534.24$29,713.96
281Jun 2043$1,442.62$91.62$1,534.24$28,271.34
282Jul 2043$1,447.07$87.17$1,534.24$26,824.27
283Aug 2043$1,451.53$82.71$1,534.24$25,372.74
284Sep 2043$1,456.01$78.23$1,534.24$23,916.73
285Oct 2043$1,460.50$73.74$1,534.24$22,456.23
286Nov 2043$1,465.00$69.24$1,534.24$20,991.23
287Dec 2043$1,469.52$64.72$1,534.24$19,521.71
2043 Total$17,339.13$1,071.75$18,410.88
288Jan 2044$1,474.05$60.19$1,534.24$18,047.66
289Feb 2044$1,478.59$55.65$1,534.24$16,569.07
290Mar 2044$1,483.15$51.09$1,534.24$15,085.92
291Apr 2044$1,487.73$46.51$1,534.24$13,598.19
292May 2044$1,492.31$41.93$1,534.24$12,105.88
293Jun 2044$1,496.91$37.33$1,534.24$10,608.97
294Jul 2044$1,501.53$32.71$1,534.24$9,107.44
295Aug 2044$1,506.16$28.08$1,534.24$7,601.28
296Sep 2044$1,510.80$23.44$1,534.24$6,090.48
297Oct 2044$1,515.46$18.78$1,534.24$4,575.02
298Nov 2044$1,520.13$14.11$1,534.24$3,054.89
299Dec 2044$1,524.82$9.42$1,534.24$1,530.07
2044 Total$17,991.64$419.24$18,410.88
300Jan 2045$1,529.52$4.72$1,534.24$0.55
2045 Total$1,529.52$4.72$1,534.24
Compare your product with the big 4 banks, or add more products to compare
As seen on