| Property Price： | $46,000,000.00 |
| Down Payment： | $18,400,000.00 |
| Loan amount： | $27,600,000.00 |
| Monthly Payment： | $122,087.94 (2.375% 300-term) |
| Total repayment： | $36,626,381.35 |
| Total int. paid： | $9,026,381.35 |
| S&P Agreement： | $3,000.00 |
| Assignment*： | $32,000.00 |
| Mortgage Deed*： | $7,375.00 |
| Agency Commission： | $460,000.00 |
| Mort. Insurance： | $0 one-time payment |
| * The exact charges to be determined by the solicitors. | |
| S&P Reg： | $210.00 |
| Reg Fee： | $230.00 - $450.00 |
| Reg Fee： | $210.00 |
| Reg Fee： | $300.00 |
| Land Register： | $30.00 |
| Stamp Duty #： | $1,955,000.00 | # The exact stamp duty to be determined by the government. |
| Int. Rate | 5yr-term | 10yr-term | 15yr-term | 20yr-term | 25yr-term | 30yr-term | 35yr-term |
| 1.000 | $471,787.43 | $241,787.37 | $165,184.49 | $126,930.83 | $104,016.80 | $88,772.51 | $77,910.85 |
| 1.500 | $477,752.91 | $247,824.54 | $171,325.07 | $133,182.53 | $110,382.43 | $95,253.18 | $84,506.91 |
| 2.000 | $483,766.18 | $253,957.13 | $177,608.40 | $139,623.80 | $116,983.80 | $102,014.97 | $91,428.52 |
| 2.375 | $488,307.46 | $258,619.07 | $182,414.19 | $144,578.30 | $122,087.94 | $107,268.13 | $96,829.23 |
| 2.500 | $489,827.18 | $260,184.93 | $184,033.82 | $146,253.20 | $123,818.22 | $109,053.37 | $98,668.68 |
| 3.000 | $495,935.86 | $266,507.66 | $190,600.53 | $153,068.94 | $130,882.32 | $116,362.71 | $106,218.65 |
| 3.500 | $502,092.16 | $272,924.99 | $197,307.58 | $160,068.88 | $138,172.11 | $123,936.33 | $114,068.22 |
| 4.000 | $508,296.01 | $279,436.58 | $204,153.87 | $167,250.57 | $145,682.97 | $131,766.62 | $122,205.83 |
| 4.500 | $514,547.33 | $286,042.01 | $211,138.15 | $174,611.23 | $153,409.76 | $139,845.15 | $130,618.86 |
| 5.000 | $520,846.05 | $292,740.82 | $218,259.04 | $182,147.78 | $161,346.85 | $148,162.77 | $139,293.80 |
| 5.500 | $527,192.08 | $299,532.53 | $225,515.03 | $189,856.90 | $169,488.15 | $156,709.76 | $148,216.49 |
| 6.000 | $533,585.32 | $306,416.59 | $232,904.48 | $197,734.97 | $177,827.19 | $165,475.94 | $157,372.36 |
| Disclaimer: The information provided by this calculator is for illustrative purposes only. The default figures shown are hypothetical and may not be applicable to your individual situation. Be sure to consult a financial professional prior to using and relying on the results. The calculated results are intended for illustrative purposes only and accuracy is not guaranteed. |