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 | 21,296,832 | 19,013,721 | 2,283,111 | 80,986,279 | |
2 | 21,296,832 | 19,494,548 | 1,802,284 | 61,491,731 | |
3 | 21,296,832 | 19,987,538 | 1,309,294 | 41,504,193 | |
4 | 21,296,832 | 20,492,988 | 803,844 | 21,011,205 | |
5 | 21,296,812 | 21,011,205 | 285,607 | 0 |