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 | 5,949,396 | 5,738,978 | 210,418 | 29,261,022 | |
2 | 5,949,396 | 5,776,394 | 173,002 | 23,484,628 | |
3 | 5,949,396 | 5,814,053 | 135,343 | 17,670,575 | |
4 | 5,949,396 | 5,851,955 | 97,441 | 11,818,620 | |
5 | 5,949,396 | 5,890,108 | 59,288 | 5,928,512 | |
6 | 5,949,400 | 5,928,512 | 20,888 | 0 |