Borrow amount

$300,000

Advertised Rate

3.29%

Fixed - 2 years

Loan term
25 Years
Virgin Money
Repayment frequency
Monthly
Monthly Repayments
$1,468
Number of repayments
300
Total interest paid
$140,488
Total Repayments

$440,488

Go to site

Monthly Repayment Schedule

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

DatePrincipalInterestPaymentBalance
1Feb 2021$645.80$822.50$1,468.30$299,354.20
2Mar 2021$647.57$820.73$1,468.30$298,706.63
3Apr 2021$649.35$818.95$1,468.30$298,057.28
4May 2021$651.13$817.17$1,468.30$297,406.15
5Jun 2021$652.91$815.39$1,468.30$296,753.24
6Jul 2021$654.70$813.60$1,468.30$296,098.54
7Aug 2021$656.50$811.80$1,468.30$295,442.04
8Sep 2021$658.30$810.00$1,468.30$294,783.74
9Oct 2021$660.10$808.20$1,468.30$294,123.64
10Nov 2021$661.91$806.39$1,468.30$293,461.73
11Dec 2021$663.73$804.57$1,468.30$292,798.00
2021 Total$7,202$8,949.3$16,151.3
12Jan 2022$665.55$802.75$1,468.30$292,132.45
13Feb 2022$667.37$800.93$1,468.30$291,465.08
14Mar 2022$669.20$799.10$1,468.30$290,795.88
15Apr 2022$671.03$797.27$1,468.30$290,124.85
16May 2022$672.87$795.43$1,468.30$289,451.98
17Jun 2022$674.72$793.58$1,468.30$288,777.26
18Jul 2022$676.57$791.73$1,468.30$288,100.69
19Aug 2022$678.42$789.88$1,468.30$287,422.27
20Sep 2022$680.28$788.02$1,468.30$286,741.99
21Oct 2022$682.15$786.15$1,468.30$286,059.84
22Nov 2022$684.02$784.28$1,468.30$285,375.82
23Dec 2022$685.89$782.41$1,468.30$284,689.93
2022 Total$8,108.07$9,511.53$17,619.6
24Jan 2023$687.78$780.52$1,468.30$284,002.15
25Feb 2023$689.66$778.64$1,468.30$283,312.49
26Mar 2023$691.55$776.75$1,468.30$282,620.94
27Apr 2023$693.45$774.85$1,468.30$281,927.49
28May 2023$695.35$772.95$1,468.30$281,232.14
29Jun 2023$697.26$771.04$1,468.30$280,534.88
30Jul 2023$699.17$769.13$1,468.30$279,835.71
31Aug 2023$701.08$767.22$1,468.30$279,134.63
32Sep 2023$703.01$765.29$1,468.30$278,431.62
33Oct 2023$704.93$763.37$1,468.30$277,726.69
34Nov 2023$706.87$761.43$1,468.30$277,019.82
35Dec 2023$708.80$759.50$1,468.30$276,311.02
2023 Total$8,378.91$9,240.69$17,619.6
36Jan 2024$710.75$757.55$1,468.30$275,600.27
37Feb 2024$712.70$755.60$1,468.30$274,887.57
38Mar 2024$714.65$753.65$1,468.30$274,172.92
39Apr 2024$716.61$751.69$1,468.30$273,456.31
40May 2024$718.57$749.73$1,468.30$272,737.74
41Jun 2024$720.54$747.76$1,468.30$272,017.20
42Jul 2024$722.52$745.78$1,468.30$271,294.68
43Aug 2024$724.50$743.80$1,468.30$270,570.18
44Sep 2024$726.49$741.81$1,468.30$269,843.69
45Oct 2024$728.48$739.82$1,468.30$269,115.21
46Nov 2024$730.48$737.82$1,468.30$268,384.73
47Dec 2024$732.48$735.82$1,468.30$267,652.25
2024 Total$8,658.77$8,960.83$17,619.6
48Jan 2025$734.49$733.81$1,468.30$266,917.76
49Feb 2025$736.50$731.80$1,468.30$266,181.26
50Mar 2025$738.52$729.78$1,468.30$265,442.74
51Apr 2025$740.54$727.76$1,468.30$264,702.20
52May 2025$742.57$725.73$1,468.30$263,959.63
53Jun 2025$744.61$723.69$1,468.30$263,215.02
54Jul 2025$746.65$721.65$1,468.30$262,468.37
55Aug 2025$748.70$719.60$1,468.30$261,719.67
56Sep 2025$750.75$717.55$1,468.30$260,968.92
57Oct 2025$752.81$715.49$1,468.30$260,216.11
58Nov 2025$754.87$713.43$1,468.30$259,461.24
59Dec 2025$756.94$711.36$1,468.30$258,704.30
2025 Total$8,947.95$8,671.65$17,619.6
60Jan 2026$759.02$709.28$1,468.30$257,945.28
61Feb 2026$761.10$707.20$1,468.30$257,184.18
62Mar 2026$763.19$705.11$1,468.30$256,420.99
63Apr 2026$765.28$703.02$1,468.30$255,655.71
64May 2026$767.38$700.92$1,468.30$254,888.33
65Jun 2026$769.48$698.82$1,468.30$254,118.85
66Jul 2026$771.59$696.71$1,468.30$253,347.26
67Aug 2026$773.71$694.59$1,468.30$252,573.55
68Sep 2026$775.83$692.47$1,468.30$251,797.72
69Oct 2026$777.95$690.35$1,468.30$251,019.77
70Nov 2026$780.09$688.21$1,468.30$250,239.68
71Dec 2026$782.23$686.07$1,468.30$249,457.45
2026 Total$9,246.85$8,372.75$17,619.6
72Jan 2027$784.37$683.93$1,468.30$248,673.08
73Feb 2027$786.52$681.78$1,468.30$247,886.56
74Mar 2027$788.68$679.62$1,468.30$247,097.88
75Apr 2027$790.84$677.46$1,468.30$246,307.04
76May 2027$793.01$675.29$1,468.30$245,514.03
77Jun 2027$795.18$673.12$1,468.30$244,718.85
78Jul 2027$797.36$670.94$1,468.30$243,921.49
79Aug 2027$799.55$668.75$1,468.30$243,121.94
80Sep 2027$801.74$666.56$1,468.30$242,320.20
81Oct 2027$803.94$664.36$1,468.30$241,516.26
82Nov 2027$806.14$662.16$1,468.30$240,710.12
83Dec 2027$808.35$659.95$1,468.30$239,901.77
2027 Total$9,555.68$8,063.92$17,619.6
84Jan 2028$810.57$657.73$1,468.30$239,091.20
85Feb 2028$812.79$655.51$1,468.30$238,278.41
86Mar 2028$815.02$653.28$1,468.30$237,463.39
87Apr 2028$817.25$651.05$1,468.30$236,646.14
88May 2028$819.50$648.80$1,468.30$235,826.64
89Jun 2028$821.74$646.56$1,468.30$235,004.90
90Jul 2028$823.99$644.31$1,468.30$234,180.91
91Aug 2028$826.25$642.05$1,468.30$233,354.66
92Sep 2028$828.52$639.78$1,468.30$232,526.14
93Oct 2028$830.79$637.51$1,468.30$231,695.35
94Nov 2028$833.07$635.23$1,468.30$230,862.28
95Dec 2028$835.35$632.95$1,468.30$230,026.93
2028 Total$9,874.84$7,744.76$17,619.6
96Jan 2029$837.64$630.66$1,468.30$229,189.29
97Feb 2029$839.94$628.36$1,468.30$228,349.35
98Mar 2029$842.24$626.06$1,468.30$227,507.11
99Apr 2029$844.55$623.75$1,468.30$226,662.56
100May 2029$846.87$621.43$1,468.30$225,815.69
101Jun 2029$849.19$619.11$1,468.30$224,966.50
102Jul 2029$851.52$616.78$1,468.30$224,114.98
103Aug 2029$853.85$614.45$1,468.30$223,261.13
104Sep 2029$856.19$612.11$1,468.30$222,404.94
105Oct 2029$858.54$609.76$1,468.30$221,546.40
106Nov 2029$860.89$607.41$1,468.30$220,685.51
107Dec 2029$863.25$605.05$1,468.30$219,822.26
2029 Total$10,204.67$7,414.93$17,619.6
108Jan 2030$865.62$602.68$1,468.30$218,956.64
109Feb 2030$867.99$600.31$1,468.30$218,088.65
110Mar 2030$870.37$597.93$1,468.30$217,218.28
111Apr 2030$872.76$595.54$1,468.30$216,345.52
112May 2030$875.15$593.15$1,468.30$215,470.37
113Jun 2030$877.55$590.75$1,468.30$214,592.82
114Jul 2030$879.96$588.34$1,468.30$213,712.86
115Aug 2030$882.37$585.93$1,468.30$212,830.49
116Sep 2030$884.79$583.51$1,468.30$211,945.70
117Oct 2030$887.22$581.08$1,468.30$211,058.48
118Nov 2030$889.65$578.65$1,468.30$210,168.83
119Dec 2030$892.09$576.21$1,468.30$209,276.74
2030 Total$10,545.52$7,074.08$17,619.6
120Jan 2031$894.53$573.77$1,468.30$208,382.21
121Feb 2031$896.99$571.31$1,468.30$207,485.22
122Mar 2031$899.44$568.86$1,468.30$206,585.78
123Apr 2031$901.91$566.39$1,468.30$205,683.87
124May 2031$904.38$563.92$1,468.30$204,779.49
125Jun 2031$906.86$561.44$1,468.30$203,872.63
126Jul 2031$909.35$558.95$1,468.30$202,963.28
127Aug 2031$911.84$556.46$1,468.30$202,051.44
128Sep 2031$914.34$553.96$1,468.30$201,137.10
129Oct 2031$916.85$551.45$1,468.30$200,220.25
130Nov 2031$919.36$548.94$1,468.30$199,300.89
131Dec 2031$921.88$546.42$1,468.30$198,379.01
2031 Total$10,897.73$6,721.87$17,619.6
132Jan 2032$924.41$543.89$1,468.30$197,454.60
133Feb 2032$926.95$541.35$1,468.30$196,527.65
134Mar 2032$929.49$538.81$1,468.30$195,598.16
135Apr 2032$932.04$536.26$1,468.30$194,666.12
136May 2032$934.59$533.71$1,468.30$193,731.53
137Jun 2032$937.15$531.15$1,468.30$192,794.38
138Jul 2032$939.72$528.58$1,468.30$191,854.66
139Aug 2032$942.30$526.00$1,468.30$190,912.36
140Sep 2032$944.88$523.42$1,468.30$189,967.48
141Oct 2032$947.47$520.83$1,468.30$189,020.01
142Nov 2032$950.07$518.23$1,468.30$188,069.94
143Dec 2032$952.67$515.63$1,468.30$187,117.27
2032 Total$11,261.74$6,357.86$17,619.6
144Jan 2033$955.29$513.01$1,468.30$186,161.98
145Feb 2033$957.91$510.39$1,468.30$185,204.07
146Mar 2033$960.53$507.77$1,468.30$184,243.54
147Apr 2033$963.17$505.13$1,468.30$183,280.37
148May 2033$965.81$502.49$1,468.30$182,314.56
149Jun 2033$968.45$499.85$1,468.30$181,346.11
150Jul 2033$971.11$497.19$1,468.30$180,375.00
151Aug 2033$973.77$494.53$1,468.30$179,401.23
152Sep 2033$976.44$491.86$1,468.30$178,424.79
153Oct 2033$979.12$489.18$1,468.30$177,445.67
154Nov 2033$981.80$486.50$1,468.30$176,463.87
155Dec 2033$984.49$483.81$1,468.30$175,479.38
2033 Total$11,637.89$5,981.71$17,619.6
156Jan 2034$987.19$481.11$1,468.30$174,492.19
157Feb 2034$989.90$478.40$1,468.30$173,502.29
158Mar 2034$992.61$475.69$1,468.30$172,509.68
159Apr 2034$995.34$472.96$1,468.30$171,514.34
160May 2034$998.06$470.24$1,468.30$170,516.28
161Jun 2034$1,000.80$467.50$1,468.30$169,515.48
162Jul 2034$1,003.55$464.75$1,468.30$168,511.93
163Aug 2034$1,006.30$462.00$1,468.30$167,505.63
164Sep 2034$1,009.06$459.24$1,468.30$166,496.57
165Oct 2034$1,011.82$456.48$1,468.30$165,484.75
166Nov 2034$1,014.60$453.70$1,468.30$164,470.15
167Dec 2034$1,017.38$450.92$1,468.30$163,452.77
2034 Total$12,026.61$5,592.99$17,619.6
168Jan 2035$1,020.17$448.13$1,468.30$162,432.60
169Feb 2035$1,022.96$445.34$1,468.30$161,409.64
170Mar 2035$1,025.77$442.53$1,468.30$160,383.87
171Apr 2035$1,028.58$439.72$1,468.30$159,355.29
172May 2035$1,031.40$436.90$1,468.30$158,323.89
173Jun 2035$1,034.23$434.07$1,468.30$157,289.66
174Jul 2035$1,037.06$431.24$1,468.30$156,252.60
175Aug 2035$1,039.91$428.39$1,468.30$155,212.69
176Sep 2035$1,042.76$425.54$1,468.30$154,169.93
177Oct 2035$1,045.62$422.68$1,468.30$153,124.31
178Nov 2035$1,048.48$419.82$1,468.30$152,075.83
179Dec 2035$1,051.36$416.94$1,468.30$151,024.47
2035 Total$12,428.3$5,191.3$17,619.6
180Jan 2036$1,054.24$414.06$1,468.30$149,970.23
181Feb 2036$1,057.13$411.17$1,468.30$148,913.10
182Mar 2036$1,060.03$408.27$1,468.30$147,853.07
183Apr 2036$1,062.94$405.36$1,468.30$146,790.13
184May 2036$1,065.85$402.45$1,468.30$145,724.28
185Jun 2036$1,068.77$399.53$1,468.30$144,655.51
186Jul 2036$1,071.70$396.60$1,468.30$143,583.81
187Aug 2036$1,074.64$393.66$1,468.30$142,509.17
188Sep 2036$1,077.59$390.71$1,468.30$141,431.58
189Oct 2036$1,080.54$387.76$1,468.30$140,351.04
190Nov 2036$1,083.50$384.80$1,468.30$139,267.54
191Dec 2036$1,086.47$381.83$1,468.30$138,181.07
2036 Total$12,843.4$4,776.2$17,619.6
192Jan 2037$1,089.45$378.85$1,468.30$137,091.62
193Feb 2037$1,092.44$375.86$1,468.30$135,999.18
194Mar 2037$1,095.44$372.86$1,468.30$134,903.74
195Apr 2037$1,098.44$369.86$1,468.30$133,805.30
196May 2037$1,101.45$366.85$1,468.30$132,703.85
197Jun 2037$1,104.47$363.83$1,468.30$131,599.38
198Jul 2037$1,107.50$360.80$1,468.30$130,491.88
199Aug 2037$1,110.53$357.77$1,468.30$129,381.35
200Sep 2037$1,113.58$354.72$1,468.30$128,267.77
201Oct 2037$1,116.63$351.67$1,468.30$127,151.14
202Nov 2037$1,119.69$348.61$1,468.30$126,031.45
203Dec 2037$1,122.76$345.54$1,468.30$124,908.69
2037 Total$13,272.38$4,347.22$17,619.6
204Jan 2038$1,125.84$342.46$1,468.30$123,782.85
205Feb 2038$1,128.93$339.37$1,468.30$122,653.92
206Mar 2038$1,132.02$336.28$1,468.30$121,521.90
207Apr 2038$1,135.13$333.17$1,468.30$120,386.77
208May 2038$1,138.24$330.06$1,468.30$119,248.53
209Jun 2038$1,141.36$326.94$1,468.30$118,107.17
210Jul 2038$1,144.49$323.81$1,468.30$116,962.68
211Aug 2038$1,147.63$320.67$1,468.30$115,815.05
212Sep 2038$1,150.77$317.53$1,468.30$114,664.28
213Oct 2038$1,153.93$314.37$1,468.30$113,510.35
214Nov 2038$1,157.09$311.21$1,468.30$112,353.26
215Dec 2038$1,160.26$308.04$1,468.30$111,193.00
2038 Total$13,715.69$3,903.91$17,619.6
216Jan 2039$1,163.45$304.85$1,468.30$110,029.55
217Feb 2039$1,166.64$301.66$1,468.30$108,862.91
218Mar 2039$1,169.83$298.47$1,468.30$107,693.08
219Apr 2039$1,173.04$295.26$1,468.30$106,520.04
220May 2039$1,176.26$292.04$1,468.30$105,343.78
221Jun 2039$1,179.48$288.82$1,468.30$104,164.30
222Jul 2039$1,182.72$285.58$1,468.30$102,981.58
223Aug 2039$1,185.96$282.34$1,468.30$101,795.62
224Sep 2039$1,189.21$279.09$1,468.30$100,606.41
225Oct 2039$1,192.47$275.83$1,468.30$99,413.94
226Nov 2039$1,195.74$272.56$1,468.30$98,218.20
227Dec 2039$1,199.02$269.28$1,468.30$97,019.18
2039 Total$14,173.82$3,445.78$17,619.6
228Jan 2040$1,202.31$265.99$1,468.30$95,816.87
229Feb 2040$1,205.60$262.70$1,468.30$94,611.27
230Mar 2040$1,208.91$259.39$1,468.30$93,402.36
231Apr 2040$1,212.22$256.08$1,468.30$92,190.14
232May 2040$1,215.55$252.75$1,468.30$90,974.59
233Jun 2040$1,218.88$249.42$1,468.30$89,755.71
234Jul 2040$1,222.22$246.08$1,468.30$88,533.49
235Aug 2040$1,225.57$242.73$1,468.30$87,307.92
236Sep 2040$1,228.93$239.37$1,468.30$86,078.99
237Oct 2040$1,232.30$236.00$1,468.30$84,846.69
238Nov 2040$1,235.68$232.62$1,468.30$83,611.01
239Dec 2040$1,239.07$229.23$1,468.30$82,371.94
2040 Total$14,647.24$2,972.36$17,619.6
240Jan 2041$1,242.46$225.84$1,468.30$81,129.48
241Feb 2041$1,245.87$222.43$1,468.30$79,883.61
242Mar 2041$1,249.29$219.01$1,468.30$78,634.32
243Apr 2041$1,252.71$215.59$1,468.30$77,381.61
244May 2041$1,256.15$212.15$1,468.30$76,125.46
245Jun 2041$1,259.59$208.71$1,468.30$74,865.87
246Jul 2041$1,263.04$205.26$1,468.30$73,602.83
247Aug 2041$1,266.51$201.79$1,468.30$72,336.32
248Sep 2041$1,269.98$198.32$1,468.30$71,066.34
249Oct 2041$1,273.46$194.84$1,468.30$69,792.88
250Nov 2041$1,276.95$191.35$1,468.30$68,515.93
251Dec 2041$1,280.45$187.85$1,468.30$67,235.48
2041 Total$15,136.46$2,483.14$17,619.6
252Jan 2042$1,283.96$184.34$1,468.30$65,951.52
253Feb 2042$1,287.48$180.82$1,468.30$64,664.04
254Mar 2042$1,291.01$177.29$1,468.30$63,373.03
255Apr 2042$1,294.55$173.75$1,468.30$62,078.48
256May 2042$1,298.10$170.20$1,468.30$60,780.38
257Jun 2042$1,301.66$166.64$1,468.30$59,478.72
258Jul 2042$1,305.23$163.07$1,468.30$58,173.49
259Aug 2042$1,308.81$159.49$1,468.30$56,864.68
260Sep 2042$1,312.40$155.90$1,468.30$55,552.28
261Oct 2042$1,315.99$152.31$1,468.30$54,236.29
262Nov 2042$1,319.60$148.70$1,468.30$52,916.69
263Dec 2042$1,323.22$145.08$1,468.30$51,593.47
2042 Total$15,642.01$1,977.59$17,619.6
264Jan 2043$1,326.85$141.45$1,468.30$50,266.62
265Feb 2043$1,330.49$137.81$1,468.30$48,936.13
266Mar 2043$1,334.13$134.17$1,468.30$47,602.00
267Apr 2043$1,337.79$130.51$1,468.30$46,264.21
268May 2043$1,341.46$126.84$1,468.30$44,922.75
269Jun 2043$1,345.14$123.16$1,468.30$43,577.61
270Jul 2043$1,348.82$119.48$1,468.30$42,228.79
271Aug 2043$1,352.52$115.78$1,468.30$40,876.27
272Sep 2043$1,356.23$112.07$1,468.30$39,520.04
273Oct 2043$1,359.95$108.35$1,468.30$38,160.09
274Nov 2043$1,363.68$104.62$1,468.30$36,796.41
275Dec 2043$1,367.42$100.88$1,468.30$35,428.99
2043 Total$16,164.48$1,455.12$17,619.6
276Jan 2044$1,371.17$97.13$1,468.30$34,057.82
277Feb 2044$1,374.92$93.38$1,468.30$32,682.90
278Mar 2044$1,378.69$89.61$1,468.30$31,304.21
279Apr 2044$1,382.47$85.83$1,468.30$29,921.74
280May 2044$1,386.26$82.04$1,468.30$28,535.48
281Jun 2044$1,390.07$78.23$1,468.30$27,145.41
282Jul 2044$1,393.88$74.42$1,468.30$25,751.53
283Aug 2044$1,397.70$70.60$1,468.30$24,353.83
284Sep 2044$1,401.53$66.77$1,468.30$22,952.30
285Oct 2044$1,405.37$62.93$1,468.30$21,546.93
286Nov 2044$1,409.23$59.07$1,468.30$20,137.70
287Dec 2044$1,413.09$55.21$1,468.30$18,724.61
2044 Total$16,704.38$915.22$17,619.6
288Jan 2045$1,416.96$51.34$1,468.30$17,307.65
289Feb 2045$1,420.85$47.45$1,468.30$15,886.80
290Mar 2045$1,424.74$43.56$1,468.30$14,462.06
291Apr 2045$1,428.65$39.65$1,468.30$13,033.41
292May 2045$1,432.57$35.73$1,468.30$11,600.84
293Jun 2045$1,436.49$31.81$1,468.30$10,164.35
294Jul 2045$1,440.43$27.87$1,468.30$8,723.92
295Aug 2045$1,444.38$23.92$1,468.30$7,279.54
296Sep 2045$1,448.34$19.96$1,468.30$5,831.20
297Oct 2045$1,452.31$15.99$1,468.30$4,378.89
298Nov 2045$1,456.29$12.01$1,468.30$2,922.60
299Dec 2045$1,460.29$8.01$1,468.30$1,462.31
2045 Total$17,262.3$357.3$17,619.6
300Jan 2046$1,462.31$4.01$1,466.32$0.00
2045 Total$1,462.31$4.01$1,466.32