贷款还款周算表

Prop Value    房价	Loan to Value Ratio  贷款比例	Loan Amount   贷款额	Interest Rate   贷款利率	Weekly Repayment 每周还款		Interest Rate   贷款利率	Weekly Repayment每周还款
				Interest only   只还利息	Principle & Interest   本息同还		Interest only   只还利息	Principle & Interest   本息同还
$300,000	80%	$240,000	4.5%	$207.69	$280.43	5.0%	$230.77	$297.11
$400,000	80%	$320,000	4.5%	$276.92	$373.91	5.0%	$307.69	$396.15
$500,000	80%	$400,000	4.5%	$346.15	$467.39	5.0%	$384.62	$495.19
$600,000	80%	$480,000	4.5%	$415.38	$560.87	5.0%	$461.54	$594.22
$700,000	80%	$560,000	4.5%	$484.62	$654.35	5.0%	$538.46	$693.26
$800,000	80%	$640,000	4.5%	$553.85	$747.83	5.0%	$615.38	$792.30
$900,000	80%	$720,000	4.5%	$623.08	$841.30	5.0%	$692.31	$891.33
$1,000,000	80%	$800,000	4.5%	$692.31	$934.78	5.0%	$769.23	$990.37

经典案例：

范女士在澳洲购买一投资房产，房价60万澳元，贷款80%,贷款额48万澳元，贷款利率为5%。贷款模式选择为只还利息，每周还款462澳元，租金每周580澳元。