Glenn !
Thank you for your reply,
I appreciate you re-doing the math with me, it helps to understand that i'm not missing anything.
Firstly, I automatically considered a P&I loan at a fixed rate of approx 7% for 3-5 years. Don't ask me why :) Is there any reason why this might be...