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 | 21,033,312 | 19,208,763 | 1,824,549 | 80,791,237 | |
2 | 21,033,312 | 19,596,480 | 1,436,832 | 61,194,757 | |
3 | 21,033,312 | 19,992,023 | 1,041,289 | 41,202,734 | |
4 | 21,033,312 | 20,395,548 | 637,764 | 20,807,186 | |
5 | 21,033,277 | 20,807,186 | 226,091 | 0 |