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 | 20,512,488 | 19,602,174 | 910,314 | 80,397,826 | |
2 | 20,512,488 | 19,799,097 | 713,391 | 60,598,729 | |
3 | 20,512,488 | 19,997,999 | 514,489 | 40,600,730 | |
4 | 20,512,488 | 20,198,899 | 313,589 | 20,401,831 | |
5 | 20,512,506 | 20,401,831 | 110,675 | 0 |