年目 | 返済年額 | 元金分 | 利息分 | 返済後残高 | 元金分(緑色) : 利息分(赤色) |
---|---|---|---|---|---|
1 | 20,255,196 | 19,800,537 | 454,659 | 80,199,463 | |
2 | 20,255,196 | 19,899,767 | 355,429 | 60,299,696 | |
3 | 20,255,196 | 19,999,496 | 255,700 | 40,300,200 | |
4 | 20,255,196 | 20,099,722 | 155,474 | 20,200,478 | |
5 | 20,255,223 | 20,200,478 | 54,745 | 0 |