Mortgage Loan Calculator			From SB Consultancy
					Download
	Loan Variables
	Purchase Price	£200,000			Optional Payment
	Percent Down	20%			First Payment Due	24/12/00
	Interest Rate	7.50%			Tax Releif	20%
	Term - Years	15
	Loan Results
	Total Interest	111,889			Down Payment	40,000
	Total Principal	160,000			Loan Amount	160,000
	Total Paid	271,889			Annual Payment	-18,126
	Payments	15			Tax Releif	22,378
	Monthly	-£1,510	Quarterly	-£4,531	Half Year	-£9,063
	Payment Schedule
	Date	Capital & Interest	Interest	Principal Repaid	Principal Remaining	Tax Releif
	24/12/00				160,000
	Dec-01	-18,126	12,000	-6,126	153,874	2400
	Dec-02	-18,126	11,541	-6,585	147,289	2308
	Dec-03	-18,126	11,047	-7,079	140,209	2209
	Dec-04	-18,126	10,516	-7,610	132,599	2103
	Dec-05	-18,126	9,945	-8,181	124,418	1989
	Dec-06	-18,126	9,331	-8,795	115,623	1866
	Dec-07	-18,126	8,672	-9,454	106,169	1734
	Dec-08	-18,126	7,963	-10,163	96,006	1593
	Dec-09	-18,126	7,200	-10,926	85,080	1440
	Dec-10	-18,126	6,381	-11,745	73,336	1276
	Dec-11	-18,126	5,500	-12,626	60,710	1100
	Dec-12	-18,126	4,553	-13,573	47,137	911
	Dec-13	-18,126	3,535	-14,591	32,546	707
	Dec-14	-18,126	2,441	-15,685	16,861	488
	Dec-15	-18,126	1,265	-16,861	0	253
	Dec-16	0	0	0	0	0
	Dec-17	0	0	0	0	0
	Dec-18	0	0	0	0	0
	Dec-19	0	0	0	0	0
	Dec-20	0	0	0	0	0
	Dec-21	0	0	0	0	0
	Dec-22	0	0	0	0	0
	Dec-23	0	0	0	0	0
	Dec-24	0	0	0	0	0
	Dec-25	0	0	0	0	0
	Dec-26	0	0	0	0	0
	Dec-27	0	0	0	0	0
	Dec-28	0	0	0	0	0
	Dec-29	0	0	0	0	0
	Dec-30	0	0	0	0	0
	Dec-31	0	0	0	0	0
	Dec-32	0	0	0	0	0
	Dec-33	0	0	0	0	0
	Dec-34	0	0	0	0	0
	Dec-35	0	0	0	0	0
	Dec-36	0	0	0	0	0
	Dec-37	0	0	0	0	0
	Dec-38	0	0	0	0	0
	Dec-39	0	0	0	0	0
	Dec-40	0	0	0	0	0
	Totals	-271,889	111,889	-160,000		22,378