MortgageCalculator.uk Logo.

UK Remortgage Calculator
Old Loan Balance - £
Equity Withdrawal - £
Mortgage Amount - £
Interest Rate - %
Term - Years
Calculate

Full Monthly Payment

£788.61

Interest Only

£343.50

Months

300

Total Interest Payable

£56,581.78

Total Loan Payments

£236,581.78

Total Cost

£236,581.78

Yearly Capital & Interest Payment Breakdown
Year Interest Paid Capital Paid Mortgage Balance
1£4,065.58£5,397.69£174,602.31
2£3,940.67£5,522.60£169,079.71
3£3,812.86£5,650.41£163,429.30
4£3,682.10£5,781.17£157,648.13
5£3,548.32£5,914.95£151,733.18
6£3,411.43£6,051.84£145,681.34
7£3,271.38£6,191.89£139,489.45
8£3,128.09£6,335.18£133,154.27
9£2,981.48£6,481.79£126,672.48
10£2,831.48£6,631.79£120,040.69
11£2,678.01£6,785.26£113,255.43
12£2,520.99£6,942.29£106,313.14
13£2,360.33£7,102.94£99,210.20
14£2,195.95£7,267.32£91,942.88
15£2,027.77£7,435.50£84,507.38
16£1,855.70£7,607.57£76,899.81
17£1,679.65£7,783.62£69,116.18
18£1,499.52£7,963.75£61,152.43
19£1,315.22£8,148.05£53,004.38
20£1,126.66£8,336.61£44,667.78
21£933.74£8,529.53£36,138.24
22£736.35£8,726.92£27,411.32
23£534.39£8,928.88£18,482.44
24£327.76£9,135.51£9,346.93
25£116.35£9,346.93£-0.00
Monthly Capital & Interest Payment Breakdown
Month Interest Paid Capital Paid Mortgage Balance
1£343.50£445.11£179,554.89
2£342.65£445.96£179,108.94
3£341.80£446.81£178,662.13
4£340.95£447.66£178,214.47
5£340.09£448.51£177,765.96
6£339.24£449.37£177,316.59
7£338.38£450.23£176,866.36
8£337.52£451.09£176,415.28
9£336.66£451.95£175,963.33
10£335.80£452.81£175,510.52
11£334.93£453.67£175,056.85
12£334.07£454.54£174,602.31
13£333.20£455.41£174,146.90
14£332.33£456.28£173,690.63
15£331.46£457.15£173,233.48
16£330.59£458.02£172,775.46
17£329.71£458.89£172,316.57
18£328.84£459.77£171,856.80
19£327.96£460.65£171,396.16
20£327.08£461.52£170,934.63
21£326.20£462.41£170,472.22
22£325.32£463.29£170,008.94
23£324.43£464.17£169,544.76
24£323.55£465.06£169,079.71
25£322.66£465.95£168,613.76
26£321.77£466.83£168,146.93
27£320.88£467.73£167,679.20
28£319.99£468.62£167,210.58
29£319.09£469.51£166,741.07
30£318.20£470.41£166,270.66
31£317.30£471.31£165,799.36
32£316.40£472.21£165,327.15
33£315.50£473.11£164,854.04
34£314.60£474.01£164,380.03
35£313.69£474.91£163,905.12
36£312.79£475.82£163,429.30
37£311.88£476.73£162,952.57
38£310.97£477.64£162,474.93
39£310.06£478.55£161,996.38
40£309.14£479.46£161,516.92
41£308.23£480.38£161,036.54
42£307.31£481.29£160,555.25
43£306.39£482.21£160,073.04
44£305.47£483.13£159,589.90
45£304.55£484.06£159,105.85
46£303.63£484.98£158,620.87
47£302.70£485.90£158,134.96
48£301.77£486.83£157,648.13
49£300.85£487.76£157,160.37
50£299.91£488.69£156,671.68
51£298.98£489.62£156,182.06
52£298.05£490.56£155,691.50
53£297.11£491.49£155,200.00
54£296.17£492.43£154,707.57
55£295.23£493.37£154,214.20
56£294.29£494.31£153,719.88
57£293.35£495.26£153,224.63
58£292.40£496.20£152,728.42
59£291.46£497.15£152,231.27
60£290.51£498.10£151,733.18
61£289.56£499.05£151,234.13
62£288.61£500.00£150,734.13
63£287.65£500.95£150,233.17
64£286.69£501.91£149,731.26
65£285.74£502.87£149,228.39
66£284.78£503.83£148,724.56
67£283.82£504.79£148,219.77
68£282.85£505.75£147,714.02
69£281.89£506.72£147,207.30
70£280.92£507.69£146,699.62
71£279.95£508.65£146,190.96
72£278.98£509.62£145,681.34
73£278.01£510.60£145,170.74
74£277.03£511.57£144,659.17
75£276.06£512.55£144,146.62
76£275.08£513.53£143,633.10
77£274.10£514.51£143,118.59
78£273.12£515.49£142,603.10
79£272.13£516.47£142,086.63
80£271.15£517.46£141,569.17
81£270.16£518.44£141,050.73
82£269.17£519.43£140,531.29
83£268.18£520.43£140,010.87
84£267.19£521.42£139,489.45
85£266.19£522.41£138,967.04
86£265.20£523.41£138,443.63
87£264.20£524.41£137,919.22
88£263.20£525.41£137,393.81
89£262.19£526.41£136,867.39
90£261.19£527.42£136,339.98
91£260.18£528.42£135,811.55
92£259.17£529.43£135,282.12
93£258.16£530.44£134,751.68
94£257.15£531.45£134,220.22
95£256.14£532.47£133,687.75
96£255.12£533.49£133,154.27
97£254.10£534.50£132,619.76
98£253.08£535.52£132,084.24
99£252.06£536.55£131,547.70
100£251.04£537.57£131,010.13
101£250.01£538.59£130,471.53
102£248.98£539.62£129,931.91
103£247.95£540.65£129,391.26
104£246.92£541.68£128,849.57
105£245.89£542.72£128,306.85
106£244.85£543.75£127,763.10
107£243.81£544.79£127,218.31
108£242.77£545.83£126,672.48
109£241.73£546.87£126,125.61
110£240.69£547.92£125,577.69
111£239.64£548.96£125,028.73
112£238.60£550.01£124,478.72
113£237.55£551.06£123,927.66
114£236.50£552.11£123,375.55
115£235.44£553.16£122,822.38
116£234.39£554.22£122,268.16
117£233.33£555.28£121,712.89
118£232.27£556.34£121,156.55
119£231.21£557.40£120,599.15
120£230.14£558.46£120,040.69
121£229.08£559.53£119,481.16
122£228.01£560.60£118,920.56
123£226.94£561.67£118,358.90
124£225.87£562.74£117,796.16
125£224.79£563.81£117,232.35
126£223.72£564.89£116,667.46
127£222.64£565.97£116,101.50
128£221.56£567.05£115,534.45
129£220.48£568.13£114,966.32
130£219.39£569.21£114,397.11
131£218.31£570.30£113,826.81
132£217.22£571.39£113,255.43
133£216.13£572.48£112,682.95
134£215.04£573.57£112,109.38
135£213.94£574.66£111,534.72
136£212.85£575.76£110,958.96
137£211.75£576.86£110,382.10
138£210.65£577.96£109,804.14
139£209.54£579.06£109,225.07
140£208.44£580.17£108,644.91
141£207.33£581.28£108,063.63
142£206.22£582.38£107,481.25
143£205.11£583.50£106,897.75
144£204.00£584.61£106,313.14
145£202.88£585.73£105,727.42
146£201.76£586.84£105,140.57
147£200.64£587.96£104,552.61
148£199.52£589.08£103,963.52
149£198.40£590.21£103,373.32
150£197.27£591.34£102,781.98
151£196.14£592.46£102,189.52
152£195.01£593.59£101,595.92
153£193.88£594.73£101,001.20
154£192.74£595.86£100,405.33
155£191.61£597.00£99,808.33
156£190.47£598.14£99,210.20
157£189.33£599.28£98,610.92
158£188.18£600.42£98,010.49
159£187.04£601.57£97,408.92
160£185.89£602.72£96,806.21
161£184.74£603.87£96,202.34
162£183.59£605.02£95,597.32
163£182.43£606.17£94,991.15
164£181.27£607.33£94,383.81
165£180.12£608.49£93,775.32
166£178.95£609.65£93,165.67
167£177.79£610.81£92,554.86
168£176.63£611.98£91,942.88
169£175.46£613.15£91,329.73
170£174.29£614.32£90,715.41
171£173.12£615.49£90,099.92
172£171.94£616.67£89,483.25
173£170.76£617.84£88,865.41
174£169.58£619.02£88,246.39
175£168.40£620.20£87,626.19
176£167.22£621.39£87,004.80
177£166.03£622.57£86,382.23
178£164.85£623.76£85,758.47
179£163.66£624.95£85,133.52
180£162.46£626.14£84,507.38
181£161.27£627.34£83,880.04
182£160.07£628.53£83,251.51
183£158.87£629.73£82,621.77
184£157.67£630.94£81,990.84
185£156.47£632.14£81,358.70
186£155.26£633.35£80,725.35
187£154.05£634.56£80,090.79
188£152.84£635.77£79,455.03
189£151.63£636.98£78,818.05
190£150.41£638.19£78,179.85
191£149.19£639.41£77,540.44
192£147.97£640.63£76,899.81
193£146.75£641.86£76,257.95
194£145.53£643.08£75,614.87
195£144.30£644.31£74,970.56
196£143.07£645.54£74,325.03
197£141.84£646.77£73,678.26
198£140.60£648.00£73,030.26
199£139.37£649.24£72,381.02
200£138.13£650.48£71,730.54
201£136.89£651.72£71,078.82
202£135.64£652.96£70,425.85
203£134.40£654.21£69,771.64
204£133.15£655.46£69,116.18
205£131.90£656.71£68,459.48
206£130.64£657.96£67,801.51
207£129.39£659.22£67,142.29
208£128.13£660.48£66,481.82
209£126.87£661.74£65,820.08
210£125.61£663.00£65,157.08
211£124.34£664.26£64,492.82
212£123.07£665.53£63,827.29
213£121.80£666.80£63,160.48
214£120.53£668.07£62,492.41
215£119.26£669.35£61,823.06
216£117.98£670.63£61,152.43
217£116.70£671.91£60,480.53
218£115.42£673.19£59,807.34
219£114.13£674.47£59,132.86
220£112.85£675.76£58,457.10
221£111.56£677.05£57,780.05
222£110.26£678.34£57,101.71
223£108.97£679.64£56,422.07
224£107.67£680.93£55,741.14
225£106.37£682.23£55,058.91
226£105.07£683.54£54,375.37
227£103.77£684.84£53,690.53
228£102.46£686.15£53,004.38
229£101.15£687.46£52,316.93
230£99.84£688.77£51,628.16
231£98.52£690.08£50,938.08
232£97.21£691.40£50,246.68
233£95.89£692.72£49,553.96
234£94.57£694.04£48,859.92
235£93.24£695.36£48,164.56
236£91.91£696.69£47,467.86
237£90.58£698.02£46,769.84
238£89.25£699.35£46,070.49
239£87.92£700.69£45,369.80
240£86.58£702.03£44,667.78
241£85.24£703.36£43,964.41
242£83.90£704.71£43,259.70
243£82.55£706.05£42,553.65
244£81.21£707.40£41,846.25
245£79.86£708.75£41,137.50
246£78.50£710.10£40,427.40
247£77.15£711.46£39,715.94
248£75.79£712.81£39,003.13
249£74.43£714.17£38,288.95
250£73.07£715.54£37,573.42
251£71.70£716.90£36,856.51
252£70.33£718.27£36,138.24
253£68.96£719.64£35,418.60
254£67.59£721.02£34,697.58
255£66.21£722.39£33,975.19
256£64.84£723.77£33,251.42
257£63.45£725.15£32,526.27
258£62.07£726.53£31,799.74
259£60.68£727.92£31,071.82
260£59.30£729.31£30,342.50
261£57.90£730.70£29,611.80
262£56.51£732.10£28,879.71
263£55.11£733.49£28,146.21
264£53.71£734.89£27,411.32
265£52.31£736.30£26,675.02
266£50.90£737.70£25,937.32
267£49.50£739.11£25,198.21
268£48.09£740.52£24,457.69
269£46.67£741.93£23,715.76
270£45.26£743.35£22,972.41
271£43.84£744.77£22,227.65
272£42.42£746.19£21,481.46
273£40.99£747.61£20,733.84
274£39.57£749.04£19,984.81
275£38.14£750.47£19,234.34
276£36.71£751.90£18,482.44
277£35.27£753.34£17,729.10
278£33.83£754.77£16,974.33
279£32.39£756.21£16,218.12
280£30.95£757.66£15,460.46
281£29.50£759.10£14,701.36
282£28.06£760.55£13,940.81
283£26.60£762.00£13,178.80
284£25.15£763.46£12,415.35
285£23.69£764.91£11,650.43
286£22.23£766.37£10,884.06
287£20.77£767.84£10,116.23
288£19.31£769.30£9,346.93
289£17.84£770.77£8,576.16
290£16.37£772.24£7,803.92
291£14.89£773.71£7,030.20
292£13.42£775.19£6,255.01
293£11.94£776.67£5,478.34
294£10.45£778.15£4,700.19
295£8.97£779.64£3,920.56
296£7.48£781.12£3,139.43
297£5.99£782.61£2,356.82
298£4.50£784.11£1,572.71
299£3.00£785.60£787.10
300£1.50£787.10£-0.00

Check Out All of Our Free Online Calculators

Widgets | Affordability | Amortisation | Overpayment | Remortgage | About

Do you have feedback or questions? Email us

© 2019 — 2021 MortgageCalculator.UK — All Rights Reserved