Standard Variable Home Loan (Principal and Interest) ($50k-$250k) from SERVICE ONE Alliance Bank

Monthly Repayment Schedule

Results are estimates only. Please allow for slight rounding differences.
Borrow amount
$250,000
Advertised rate
4.05%
Variable
Loan term
over 25 years
Repayment Frequency
Monthly
Monthly repayment
$1,327
Number of Repayments
300
Total Interest Paid
$148,100
Total repayments
$398,100
DatePrincipleInterestPaymentBalance
1Oct 2019$482.75$843.75$1,326.50$249,517.25
2Nov 2019$484.38$842.12$1,326.50$249,032.87
3Dec 2019$486.01$840.49$1,326.50$248,546.86
2019 Total$1,453.14$2,526.36$3,979.5
4Jan 2020$487.65$838.85$1,326.50$248,059.21
5Feb 2020$489.30$837.20$1,326.50$247,569.91
6Mar 2020$490.95$835.55$1,326.50$247,078.96
7Apr 2020$492.61$833.89$1,326.50$246,586.35
8May 2020$494.27$832.23$1,326.50$246,092.08
9Jun 2020$495.94$830.56$1,326.50$245,596.14
10Jul 2020$497.61$828.89$1,326.50$245,098.53
11Aug 2020$499.29$827.21$1,326.50$244,599.24
12Sep 2020$500.98$825.52$1,326.50$244,098.26
13Oct 2020$502.67$823.83$1,326.50$243,595.59
14Nov 2020$504.36$822.14$1,326.50$243,091.23
15Dec 2020$506.07$820.43$1,326.50$242,585.16
2020 Total$5,961.7$9,956.3$15,918
16Jan 2021$507.78$818.72$1,326.50$242,077.38
17Feb 2021$509.49$817.01$1,326.50$241,567.89
18Mar 2021$511.21$815.29$1,326.50$241,056.68
19Apr 2021$512.93$813.57$1,326.50$240,543.75
20May 2021$514.66$811.84$1,326.50$240,029.09
21Jun 2021$516.40$810.10$1,326.50$239,512.69
22Jul 2021$518.14$808.36$1,326.50$238,994.55
23Aug 2021$519.89$806.61$1,326.50$238,474.66
24Sep 2021$521.65$804.85$1,326.50$237,953.01
25Oct 2021$523.41$803.09$1,326.50$237,429.60
26Nov 2021$525.18$801.32$1,326.50$236,904.42
27Dec 2021$526.95$799.55$1,326.50$236,377.47
2021 Total$6,207.69$9,710.31$15,918
28Jan 2022$528.73$797.77$1,326.50$235,848.74
29Feb 2022$530.51$795.99$1,326.50$235,318.23
30Mar 2022$532.30$794.20$1,326.50$234,785.93
31Apr 2022$534.10$792.40$1,326.50$234,251.83
32May 2022$535.90$790.60$1,326.50$233,715.93
33Jun 2022$537.71$788.79$1,326.50$233,178.22
34Jul 2022$539.52$786.98$1,326.50$232,638.70
35Aug 2022$541.34$785.16$1,326.50$232,097.36
36Sep 2022$543.17$783.33$1,326.50$231,554.19
37Oct 2022$545.00$781.50$1,326.50$231,009.19
38Nov 2022$546.84$779.66$1,326.50$230,462.35
39Dec 2022$548.69$777.81$1,326.50$229,913.66
2022 Total$6,463.81$9,454.19$15,918
40Jan 2023$550.54$775.96$1,326.50$229,363.12
41Feb 2023$552.40$774.10$1,326.50$228,810.72
42Mar 2023$554.26$772.24$1,326.50$228,256.46
43Apr 2023$556.13$770.37$1,326.50$227,700.33
44May 2023$558.01$768.49$1,326.50$227,142.32
45Jun 2023$559.89$766.61$1,326.50$226,582.43
46Jul 2023$561.78$764.72$1,326.50$226,020.65
47Aug 2023$563.68$762.82$1,326.50$225,456.97
48Sep 2023$565.58$760.92$1,326.50$224,891.39
49Oct 2023$567.49$759.01$1,326.50$224,323.90
50Nov 2023$569.41$757.09$1,326.50$223,754.49
51Dec 2023$571.33$755.17$1,326.50$223,183.16
2023 Total$6,730.5$9,187.5$15,918
52Jan 2024$573.26$753.24$1,326.50$222,609.90
53Feb 2024$575.19$751.31$1,326.50$222,034.71
54Mar 2024$577.13$749.37$1,326.50$221,457.58
55Apr 2024$579.08$747.42$1,326.50$220,878.50
56May 2024$581.04$745.46$1,326.50$220,297.46
57Jun 2024$583.00$743.50$1,326.50$219,714.46
58Jul 2024$584.96$741.54$1,326.50$219,129.50
59Aug 2024$586.94$739.56$1,326.50$218,542.56
60Sep 2024$588.92$737.58$1,326.50$217,953.64
61Oct 2024$590.91$735.59$1,326.50$217,362.73
62Nov 2024$592.90$733.60$1,326.50$216,769.83
63Dec 2024$594.90$731.60$1,326.50$216,174.93
2024 Total$7,008.23$8,909.77$15,918
64Jan 2025$596.91$729.59$1,326.50$215,578.02
65Feb 2025$598.92$727.58$1,326.50$214,979.10
66Mar 2025$600.95$725.55$1,326.50$214,378.15
67Apr 2025$602.97$723.53$1,326.50$213,775.18
68May 2025$605.01$721.49$1,326.50$213,170.17
69Jun 2025$607.05$719.45$1,326.50$212,563.12
70Jul 2025$609.10$717.40$1,326.50$211,954.02
71Aug 2025$611.16$715.34$1,326.50$211,342.86
72Sep 2025$613.22$713.28$1,326.50$210,729.64
73Oct 2025$615.29$711.21$1,326.50$210,114.35
74Nov 2025$617.36$709.14$1,326.50$209,496.99
75Dec 2025$619.45$707.05$1,326.50$208,877.54
2025 Total$7,297.39$8,620.61$15,918
76Jan 2026$621.54$704.96$1,326.50$208,256.00
77Feb 2026$623.64$702.86$1,326.50$207,632.36
78Mar 2026$625.74$700.76$1,326.50$207,006.62
79Apr 2026$627.85$698.65$1,326.50$206,378.77
80May 2026$629.97$696.53$1,326.50$205,748.80
81Jun 2026$632.10$694.40$1,326.50$205,116.70
82Jul 2026$634.23$692.27$1,326.50$204,482.47
83Aug 2026$636.37$690.13$1,326.50$203,846.10
84Sep 2026$638.52$687.98$1,326.50$203,207.58
85Oct 2026$640.67$685.83$1,326.50$202,566.91
86Nov 2026$642.84$683.66$1,326.50$201,924.07
87Dec 2026$645.01$681.49$1,326.50$201,279.06
2026 Total$7,598.48$8,319.52$15,918
88Jan 2027$647.18$679.32$1,326.50$200,631.88
89Feb 2027$649.37$677.13$1,326.50$199,982.51
90Mar 2027$651.56$674.94$1,326.50$199,330.95
91Apr 2027$653.76$672.74$1,326.50$198,677.19
92May 2027$655.96$670.54$1,326.50$198,021.23
93Jun 2027$658.18$668.32$1,326.50$197,363.05
94Jul 2027$660.40$666.10$1,326.50$196,702.65
95Aug 2027$662.63$663.87$1,326.50$196,040.02
96Sep 2027$664.86$661.64$1,326.50$195,375.16
97Oct 2027$667.11$659.39$1,326.50$194,708.05
98Nov 2027$669.36$657.14$1,326.50$194,038.69
99Dec 2027$671.62$654.88$1,326.50$193,367.07
2027 Total$7,911.99$8,006.01$15,918
100Jan 2028$673.89$652.61$1,326.50$192,693.18
101Feb 2028$676.16$650.34$1,326.50$192,017.02
102Mar 2028$678.44$648.06$1,326.50$191,338.58
103Apr 2028$680.73$645.77$1,326.50$190,657.85
104May 2028$683.03$643.47$1,326.50$189,974.82
105Jun 2028$685.33$641.17$1,326.50$189,289.49
106Jul 2028$687.65$638.85$1,326.50$188,601.84
107Aug 2028$689.97$636.53$1,326.50$187,911.87
108Sep 2028$692.30$634.20$1,326.50$187,219.57
109Oct 2028$694.63$631.87$1,326.50$186,524.94
110Nov 2028$696.98$629.52$1,326.50$185,827.96
111Dec 2028$699.33$627.17$1,326.50$185,128.63
2028 Total$8,238.44$7,679.56$15,918
112Jan 2029$701.69$624.81$1,326.50$184,426.94
113Feb 2029$704.06$622.44$1,326.50$183,722.88
114Mar 2029$706.44$620.06$1,326.50$183,016.44
115Apr 2029$708.82$617.68$1,326.50$182,307.62
116May 2029$711.21$615.29$1,326.50$181,596.41
117Jun 2029$713.61$612.89$1,326.50$180,882.80
118Jul 2029$716.02$610.48$1,326.50$180,166.78
119Aug 2029$718.44$608.06$1,326.50$179,448.34
120Sep 2029$720.86$605.64$1,326.50$178,727.48
121Oct 2029$723.29$603.21$1,326.50$178,004.19
122Nov 2029$725.74$600.76$1,326.50$177,278.45
123Dec 2029$728.19$598.31$1,326.50$176,550.26
2029 Total$8,578.37$7,339.63$15,918
124Jan 2030$730.64$595.86$1,326.50$175,819.62
125Feb 2030$733.11$593.39$1,326.50$175,086.51
126Mar 2030$735.58$590.92$1,326.50$174,350.93
127Apr 2030$738.07$588.43$1,326.50$173,612.86
128May 2030$740.56$585.94$1,326.50$172,872.30
129Jun 2030$743.06$583.44$1,326.50$172,129.24
130Jul 2030$745.56$580.94$1,326.50$171,383.68
131Aug 2030$748.08$578.42$1,326.50$170,635.60
132Sep 2030$750.60$575.90$1,326.50$169,885.00
133Oct 2030$753.14$573.36$1,326.50$169,131.86
134Nov 2030$755.68$570.82$1,326.50$168,376.18
135Dec 2030$758.23$568.27$1,326.50$167,617.95
2030 Total$8,932.31$6,985.69$15,918
136Jan 2031$760.79$565.71$1,326.50$166,857.16
137Feb 2031$763.36$563.14$1,326.50$166,093.80
138Mar 2031$765.93$560.57$1,326.50$165,327.87
139Apr 2031$768.52$557.98$1,326.50$164,559.35
140May 2031$771.11$555.39$1,326.50$163,788.24
141Jun 2031$773.71$552.79$1,326.50$163,014.53
142Jul 2031$776.33$550.17$1,326.50$162,238.20
143Aug 2031$778.95$547.55$1,326.50$161,459.25
144Sep 2031$781.58$544.92$1,326.50$160,677.67
145Oct 2031$784.21$542.29$1,326.50$159,893.46
146Nov 2031$786.86$539.64$1,326.50$159,106.60
147Dec 2031$789.52$536.98$1,326.50$158,317.08
2031 Total$9,300.87$6,617.13$15,918
148Jan 2032$792.18$534.32$1,326.50$157,524.90
149Feb 2032$794.85$531.65$1,326.50$156,730.05
150Mar 2032$797.54$528.96$1,326.50$155,932.51
151Apr 2032$800.23$526.27$1,326.50$155,132.28
152May 2032$802.93$523.57$1,326.50$154,329.35
153Jun 2032$805.64$520.86$1,326.50$153,523.71
154Jul 2032$808.36$518.14$1,326.50$152,715.35
155Aug 2032$811.09$515.41$1,326.50$151,904.26
156Sep 2032$813.82$512.68$1,326.50$151,090.44
157Oct 2032$816.57$509.93$1,326.50$150,273.87
158Nov 2032$819.33$507.17$1,326.50$149,454.54
159Dec 2032$822.09$504.41$1,326.50$148,632.45
2032 Total$9,684.63$6,233.37$15,918
160Jan 2033$824.87$501.63$1,326.50$147,807.58
161Feb 2033$827.65$498.85$1,326.50$146,979.93
162Mar 2033$830.44$496.06$1,326.50$146,149.49
163Apr 2033$833.25$493.25$1,326.50$145,316.24
164May 2033$836.06$490.44$1,326.50$144,480.18
165Jun 2033$838.88$487.62$1,326.50$143,641.30
166Jul 2033$841.71$484.79$1,326.50$142,799.59
167Aug 2033$844.55$481.95$1,326.50$141,955.04
168Sep 2033$847.40$479.10$1,326.50$141,107.64
169Oct 2033$850.26$476.24$1,326.50$140,257.38
170Nov 2033$853.13$473.37$1,326.50$139,404.25
171Dec 2033$856.01$470.49$1,326.50$138,548.24
2033 Total$10,084.21$5,833.79$15,918
172Jan 2034$858.90$467.60$1,326.50$137,689.34
173Feb 2034$861.80$464.70$1,326.50$136,827.54
174Mar 2034$864.71$461.79$1,326.50$135,962.83
175Apr 2034$867.63$458.87$1,326.50$135,095.20
176May 2034$870.55$455.95$1,326.50$134,224.65
177Jun 2034$873.49$453.01$1,326.50$133,351.16
178Jul 2034$876.44$450.06$1,326.50$132,474.72
179Aug 2034$879.40$447.10$1,326.50$131,595.32
180Sep 2034$882.37$444.13$1,326.50$130,712.95
181Oct 2034$885.34$441.16$1,326.50$129,827.61
182Nov 2034$888.33$438.17$1,326.50$128,939.28
183Dec 2034$891.33$435.17$1,326.50$128,047.95
2034 Total$10,500.29$5,417.71$15,918
184Jan 2035$894.34$432.16$1,326.50$127,153.61
185Feb 2035$897.36$429.14$1,326.50$126,256.25
186Mar 2035$900.39$426.11$1,326.50$125,355.86
187Apr 2035$903.42$423.08$1,326.50$124,452.44
188May 2035$906.47$420.03$1,326.50$123,545.97
189Jun 2035$909.53$416.97$1,326.50$122,636.44
190Jul 2035$912.60$413.90$1,326.50$121,723.84
191Aug 2035$915.68$410.82$1,326.50$120,808.16
192Sep 2035$918.77$407.73$1,326.50$119,889.39
193Oct 2035$921.87$404.63$1,326.50$118,967.52
194Nov 2035$924.98$401.52$1,326.50$118,042.54
195Dec 2035$928.11$398.39$1,326.50$117,114.43
2035 Total$10,933.52$4,984.48$15,918
196Jan 2036$931.24$395.26$1,326.50$116,183.19
197Feb 2036$934.38$392.12$1,326.50$115,248.81
198Mar 2036$937.54$388.96$1,326.50$114,311.27
199Apr 2036$940.70$385.80$1,326.50$113,370.57
200May 2036$943.87$382.63$1,326.50$112,426.70
201Jun 2036$947.06$379.44$1,326.50$111,479.64
202Jul 2036$950.26$376.24$1,326.50$110,529.38
203Aug 2036$953.46$373.04$1,326.50$109,575.92
204Sep 2036$956.68$369.82$1,326.50$108,619.24
205Oct 2036$959.91$366.59$1,326.50$107,659.33
206Nov 2036$963.15$363.35$1,326.50$106,696.18
207Dec 2036$966.40$360.10$1,326.50$105,729.78
2036 Total$11,384.65$4,533.35$15,918
208Jan 2037$969.66$356.84$1,326.50$104,760.12
209Feb 2037$972.93$353.57$1,326.50$103,787.19
210Mar 2037$976.22$350.28$1,326.50$102,810.97
211Apr 2037$979.51$346.99$1,326.50$101,831.46
212May 2037$982.82$343.68$1,326.50$100,848.64
213Jun 2037$986.14$340.36$1,326.50$99,862.50
214Jul 2037$989.46$337.04$1,326.50$98,873.04
215Aug 2037$992.80$333.70$1,326.50$97,880.24
216Sep 2037$996.15$330.35$1,326.50$96,884.09
217Oct 2037$999.52$326.98$1,326.50$95,884.57
218Nov 2037$1,002.89$323.61$1,326.50$94,881.68
219Dec 2037$1,006.27$320.23$1,326.50$93,875.41
2037 Total$11,854.37$4,063.63$15,918
220Jan 2038$1,009.67$316.83$1,326.50$92,865.74
221Feb 2038$1,013.08$313.42$1,326.50$91,852.66
222Mar 2038$1,016.50$310.00$1,326.50$90,836.16
223Apr 2038$1,019.93$306.57$1,326.50$89,816.23
224May 2038$1,023.37$303.13$1,326.50$88,792.86
225Jun 2038$1,026.82$299.68$1,326.50$87,766.04
226Jul 2038$1,030.29$296.21$1,326.50$86,735.75
227Aug 2038$1,033.77$292.73$1,326.50$85,701.98
228Sep 2038$1,037.26$289.24$1,326.50$84,664.72
229Oct 2038$1,040.76$285.74$1,326.50$83,623.96
230Nov 2038$1,044.27$282.23$1,326.50$82,579.69
231Dec 2038$1,047.79$278.71$1,326.50$81,531.90
2038 Total$12,343.51$3,574.49$15,918
232Jan 2039$1,051.33$275.17$1,326.50$80,480.57
233Feb 2039$1,054.88$271.62$1,326.50$79,425.69
234Mar 2039$1,058.44$268.06$1,326.50$78,367.25
235Apr 2039$1,062.01$264.49$1,326.50$77,305.24
236May 2039$1,065.59$260.91$1,326.50$76,239.65
237Jun 2039$1,069.19$257.31$1,326.50$75,170.46
238Jul 2039$1,072.80$253.70$1,326.50$74,097.66
239Aug 2039$1,076.42$250.08$1,326.50$73,021.24
240Sep 2039$1,080.05$246.45$1,326.50$71,941.19
241Oct 2039$1,083.70$242.80$1,326.50$70,857.49
242Nov 2039$1,087.36$239.14$1,326.50$69,770.13
243Dec 2039$1,091.03$235.47$1,326.50$68,679.10
2039 Total$12,852.8$3,065.2$15,918
244Jan 2040$1,094.71$231.79$1,326.50$67,584.39
245Feb 2040$1,098.40$228.10$1,326.50$66,485.99
246Mar 2040$1,102.11$224.39$1,326.50$65,383.88
247Apr 2040$1,105.83$220.67$1,326.50$64,278.05
248May 2040$1,109.56$216.94$1,326.50$63,168.49
249Jun 2040$1,113.31$213.19$1,326.50$62,055.18
250Jul 2040$1,117.06$209.44$1,326.50$60,938.12
251Aug 2040$1,120.83$205.67$1,326.50$59,817.29
252Sep 2040$1,124.62$201.88$1,326.50$58,692.67
253Oct 2040$1,128.41$198.09$1,326.50$57,564.26
254Nov 2040$1,132.22$194.28$1,326.50$56,432.04
255Dec 2040$1,136.04$190.46$1,326.50$55,296.00
2040 Total$13,383.1$2,534.9$15,918
256Jan 2041$1,139.88$186.62$1,326.50$54,156.12
257Feb 2041$1,143.72$182.78$1,326.50$53,012.40
258Mar 2041$1,147.58$178.92$1,326.50$51,864.82
259Apr 2041$1,151.46$175.04$1,326.50$50,713.36
260May 2041$1,155.34$171.16$1,326.50$49,558.02
261Jun 2041$1,159.24$167.26$1,326.50$48,398.78
262Jul 2041$1,163.15$163.35$1,326.50$47,235.63
263Aug 2041$1,167.08$159.42$1,326.50$46,068.55
264Sep 2041$1,171.02$155.48$1,326.50$44,897.53
265Oct 2041$1,174.97$151.53$1,326.50$43,722.56
266Nov 2041$1,178.94$147.56$1,326.50$42,543.62
267Dec 2041$1,182.92$143.58$1,326.50$41,360.70
2041 Total$13,935.3$1,982.7$15,918
268Jan 2042$1,186.91$139.59$1,326.50$40,173.79
269Feb 2042$1,190.91$135.59$1,326.50$38,982.88
270Mar 2042$1,194.93$131.57$1,326.50$37,787.95
271Apr 2042$1,198.97$127.53$1,326.50$36,588.98
272May 2042$1,203.01$123.49$1,326.50$35,385.97
273Jun 2042$1,207.07$119.43$1,326.50$34,178.90
274Jul 2042$1,211.15$115.35$1,326.50$32,967.75
275Aug 2042$1,215.23$111.27$1,326.50$31,752.52
276Sep 2042$1,219.34$107.16$1,326.50$30,533.18
277Oct 2042$1,223.45$103.05$1,326.50$29,309.73
278Nov 2042$1,227.58$98.92$1,326.50$28,082.15
279Dec 2042$1,231.72$94.78$1,326.50$26,850.43
2042 Total$14,510.27$1,407.73$15,918
280Jan 2043$1,235.88$90.62$1,326.50$25,614.55
281Feb 2043$1,240.05$86.45$1,326.50$24,374.50
282Mar 2043$1,244.24$82.26$1,326.50$23,130.26
283Apr 2043$1,248.44$78.06$1,326.50$21,881.82
284May 2043$1,252.65$73.85$1,326.50$20,629.17
285Jun 2043$1,256.88$69.62$1,326.50$19,372.29
286Jul 2043$1,261.12$65.38$1,326.50$18,111.17
287Aug 2043$1,265.37$61.13$1,326.50$16,845.80
288Sep 2043$1,269.65$56.85$1,326.50$15,576.15
289Oct 2043$1,273.93$52.57$1,326.50$14,302.22
290Nov 2043$1,278.23$48.27$1,326.50$13,023.99
291Dec 2043$1,282.54$43.96$1,326.50$11,741.45
2043 Total$15,108.98$809.02$15,918
292Jan 2044$1,286.87$39.63$1,326.50$10,454.58
293Feb 2044$1,291.22$35.28$1,326.50$9,163.36
294Mar 2044$1,295.57$30.93$1,326.50$7,867.79
295Apr 2044$1,299.95$26.55$1,326.50$6,567.84
296May 2044$1,304.33$22.17$1,326.50$5,263.51
297Jun 2044$1,308.74$17.76$1,326.50$3,954.77
298Jul 2044$1,313.15$13.35$1,326.50$2,641.62
299Aug 2044$1,317.58$8.92$1,326.50$1,324.04
300Sep 2044$1,322.03$4.47$1,326.50$2.01
2044 Total$11,739.44$199.06$11,938.5
Compare your product with the big 4 banks, or add more products to compare
As seen on