mortgage debt freedom
Comments
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

 
$
%
123
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Still loading...
ABCDEFGHIJKLMNOPQRS
1
Interest Only MortgageEnter your mortgage details into the highlighted boxes and watch what effect different repayment approaches will have : for you and your bank. Money you do not pay to them in interest is yours. Remember an Interest Only mortgage never repays your loan. You need to be finding those capital amounts each and every month from somewhere else …..
2
written by TalkinPeace
3
Capital76500Interest rate3.25%Term in Years25Start date11/01/2016
4
5
6
Paying interest onlyCapital needed to repay within termCapital needed to repay in half of termRepayment Mortgagesum
7
Bank Profit£61,949.06Bank Profit£77,280.94Bankers Profit£31,078.13Bank Profit£41,506.56period
8
Repayment time (years)25Repayment time (years)20Repayment time (years)10Repayment time (years)1245150
9
10
Month/YearRepaidInterest CapitalBalanceRepaidInterest CapitalBalanceRepaidInterest CapitalBalanceRepaidInterest CapitalBalance
11
November 2016£76,500.00£76,500.00£76,500.00£76,500.00
12
December 2016£600.00£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£75,990.00£ 372.80£207.19£1.69£76,498.311
13
January 2017£600.00£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£75,480.00£ 372.80£207.18£3.39£76,494.922
14
February 2017£600.00£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£74,970.00£ 372.80£207.17£5.08£76,489.833
15
March 2017£600.00£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£74,460.00£ 372.80£207.16£6.78£76,483.064
16
April 2017£600.00£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£73,950.00£ 372.80£207.14£8.47£76,474.585
17
May 2017£600.00£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£73,440.00£ 372.80£207.12£10.17£76,464.426
18
June 2017£600.00£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£72,930.00£ 372.80£207.09£11.86£76,452.567
19
July 2017£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£72,420.00£ 372.80£207.06£13.55£76,439.008
20
August 2017£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£71,910.00£ 372.80£207.02£15.25£76,423.759
21
September 2017£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£71,400.00£ 372.80£206.98£16.94£76,406.8110
22
October 2017£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£70,890.00£ 372.80£206.94£18.64£76,388.1711
23
November 2017£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£70,380.00£ 372.80£206.88£20.33£76,367.8412
24
December 2017£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£69,870.00£ 372.80£206.83£22.03£76,345.8113
25
January 2018£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£69,360.00£ 372.80£206.77£23.72£76,322.0914
26
February 2018£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£68,850.00£ 372.80£206.71£25.42£76,296.6815
27
March 2018£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£68,340.00£ 372.80£206.64£27.11£76,269.5716
28
April 2018£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£67,830.00£ 372.80£206.56£28.80£76,240.7617
29
May 2018£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£67,320.00£ 372.80£206.49£30.50£76,210.2718
30
June 2018£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£66,810.00£ 372.80£206.40£32.19£76,178.0719
31
July 2018£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£66,300.00£ 372.80£206.32£33.89£76,144.1920
32
August 2018£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£65,790.00£ 372.80£206.22£35.58£76,108.6021
33
September 2018£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£65,280.00£ 372.80£206.13£37.28£76,071.3322
34
October 2018£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£64,770.00£ 372.80£206.03£38.97£76,032.3623
35
November 2018£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£64,260.00£ 372.80£205.92£40.66£75,991.6924
36
December 2018£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£63,750.00£ 372.80£205.81£42.36£75,949.3425
37
January 2019£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£63,240.00£ 372.80£205.70£44.05£75,905.2826
38
February 2019£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£62,730.00£ 372.80£205.58£45.75£75,859.5327
39
March 2019£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£62,220.00£ 372.80£205.45£47.44£75,812.0928
40
April 2019£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£61,710.00£ 372.80£205.32£49.14£75,762.9629
41
May 2019£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£61,200.00£ 372.80£205.19£50.83£75,712.1330
42
June 2019£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£60,690.00£ 372.80£205.05£52.52£75,659.6031
43
July 2019£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£60,180.00£ 372.80£204.91£54.22£75,605.3832
44
August 2019£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£59,670.00£ 372.80£204.76£55.91£75,549.4733
45
September 2019£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£59,160.00£ 372.80£204.61£57.61£75,491.8634
46
October 2019£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£58,650.00£ 372.80£204.46£59.30£75,432.5635
47
November 2019£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£58,140.00£ 372.80£204.30£61.00£75,371.5636
48
December 2019£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£57,630.00£ 372.80£204.13£62.69£75,308.8737
49
January 2020£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£57,120.00£ 372.80£203.96£64.39£75,244.4938
50
February 2020£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£56,610.00£ 372.80£203.79£66.08£75,178.4139
51
March 2020£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£56,100.00£ 372.80£203.61£67.77£75,110.6340
52
April 2020£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£55,590.00£ 372.80£203.42£69.47£75,041.1641
53
May 2020£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£55,080.00£ 372.80£203.24£71.16£74,970.0042
54
June 2020£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£54,570.00£ 372.80£203.04£72.86£74,897.1443
55
July 2020£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£54,060.00£ 372.80£202.85£74.55£74,822.5944
56
August 2020£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£53,550.00£ 372.80£202.64£76.25£74,746.3545
57
September 2020£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£53,040.00£ 372.80£202.44£77.94£74,668.4146
58
October 2020£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£52,530.00£ 372.80£202.23£79.63£74,588.7747
59
November 2020£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£52,020.00£ 372.80£202.01£81.33£74,507.4448
60
December 2020£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£51,510.00£ 372.80£201.79£83.02£74,424.4249
61
January 2021£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£51,000.00£ 372.80£201.57£84.72£74,339.7050
62
February 2021£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£50,490.00£ 372.80£201.34£86.41£74,253.2951
63
March 2021£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£49,980.00£ 372.80£201.10£88.11£74,165.1852
64
April 2021£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£49,470.00£ 372.80£200.86£89.80£74,075.3853
65
May 2021£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£48,960.00£ 372.80£200.62£91.50£73,983.8954
66
June 2021£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£48,450.00£ 372.80£200.37£93.19£73,890.7055
67
July 2021£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£47,940.00£ 372.80£200.12£94.88£73,795.8156
68
August 2021£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£47,430.00£ 372.80£199.86£96.58£73,699.2457
69
September 2021£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£46,920.00£ 372.80£199.60£98.27£73,600.9658
70
October 2021£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£46,410.00£ 372.80£199.34£99.97£73,501.0059
71
November 2021£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£45,900.00£ 372.80£199.07£101.66£73,399.3460
72
December 2021£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£45,390.00£ 372.80£198.79£103.36£73,295.9861
73
January 2022£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£44,880.00£ 372.80£198.51£105.05£73,190.9362
74
February 2022£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£44,370.00£ 372.80£198.23£106.74£73,084.1963
75
March 2022£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£43,860.00£ 372.80£197.94£108.44£72,975.7564
76
April 2022£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£43,350.00£ 372.80£197.64£110.13£72,865.6165
77
May 2022£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£42,840.00£ 372.80£197.34£111.83£72,753.7966
78
June 2022£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£42,330.00£ 372.80£197.04£113.52£72,640.2767
79
July 2022£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£41,820.00£ 372.80£196.73£115.22£72,525.0568
80
August 2022£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£41,310.00£ 372.80£196.42£116.91£72,408.1469
81
September 2022£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£40,800.00£ 372.80£196.11£118.60£72,289.5370
82
October 2022£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£40,290.00£ 372.80£195.78£120.30£72,169.2471
83
November 2022£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£39,780.00£ 372.80£195.46£121.99£72,047.2472
84
December 2022£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£39,270.00£ 372.80£195.13£123.69£71,923.5573
85
January 2023£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£38,760.00£ 372.80£194.79£125.38£71,798.1774
86
February 2023£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£38,250.00£ 372.80£194.45£127.08£71,671.1075
87
March 2023£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£37,740.00£ 372.80£194.11£128.77£71,542.3376
88
April 2023£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£37,230.00£ 372.80£193.76£130.47£71,411.8677
89
May 2023£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£36,720.00£ 372.80£193.41£132.16£71,279.7078
90
June 2023£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£36,210.00£ 372.80£193.05£133.85£71,145.8579
91
July 2023£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£35,700.00£ 372.80£192.69£135.55£71,010.3080
92
August 2023£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£35,190.00£ 372.80£192.32£137.24£70,873.0681
93
September 2023£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£34,680.00£ 372.80£191.95£138.94£70,734.1282
94
October 2023£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£34,170.00£ 372.80£191.57£140.63£70,593.4983
95
November 2023£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£33,660.00£ 372.80£191.19£142.33£70,451.1684
96
December 2023£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£33,150.00£ 372.80£190.81£144.02£70,307.1485
97
January 2024£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£32,640.00£ 372.80£190.42£145.71£70,161.4386
98
February 2024£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£32,130.00£ 372.80£190.02£147.41£70,014.0287
99
March 2024£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£31,620.00£ 372.80£189.62£149.10£69,864.9288
100
April 2024£207.19£207.19£0.00£76,500.00£207.19£207.19£0.00£76,500.00£717.19£207.19£510.00£31,110.00£ 372.80£189.22£150.80£69,714.1289
Loading...
 
 
 
Copy of Interest Only Mortgages 1
Interest Only Mortgages
Copy of Interest Only Mortgages
Sheet3