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 | 21,562,428 | 18,819,806 | 2,742,622 | 81,180,194 | |
2 | 21,562,428 | 19,392,230 | 2,170,198 | 61,787,964 | |
3 | 21,562,428 | 19,982,061 | 1,580,367 | 41,805,903 | |
4 | 21,562,428 | 20,589,836 | 972,592 | 21,216,067 | |
5 | 21,562,400 | 21,216,067 | 346,333 | 0 |