| Year | Balance | Principal paid | Interest paid |
|---|
How this calculator works
This calculator uses the standard amortisation (annuity) formula that Australian lenders use for principal and interest loans. Your annual interest rate is divided by 12 to get a monthly rate, and the repayment is the fixed monthly amount that fully repays the loan over the selected term. For interest-only repayments, the calculator multiplies the loan balance by the monthly rate, since no principal is repaid during an interest-only period.
Total interest is the difference between all repayments over the term and the original loan amount. The year-by-year table simulates each month of the loan, splitting every repayment into its principal and interest components as the balance falls. When you enter an extra monthly repayment, the calculator re-runs this month-by-month simulation to show how many years earlier the loan finishes and how much interest is saved.
Key assumptions used by the calculator:
- Principal and interest repayments use the standard amortisation formula with monthly compounding.
- Interest-only repayments equal the loan balance multiplied by the monthly interest rate.
- Fortnightly figures are the monthly repayment divided by 2, and weekly figures are the monthly repayment multiplied by 12 and divided by 52. These show the same annual total, not an accelerated repayment strategy.
- The interest rate is assumed to stay constant for the whole term.
- Fees, offset account balances, redraw, and rate changes are not included.
This is a general estimate only, not credit advice or a loan offer. Actual repayments depend on your lender's rate, fees, and loan structure.