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 | 6,048,768 | 5,659,836 | 388,932 | 29,340,164 | |
2 | 6,048,768 | 5,728,127 | 320,641 | 23,612,037 | |
3 | 6,048,768 | 5,797,246 | 251,522 | 17,814,791 | |
4 | 6,048,768 | 5,867,198 | 181,570 | 11,947,593 | |
5 | 6,048,768 | 5,937,991 | 110,777 | 6,009,602 | |
6 | 6,048,729 | 6,009,602 | 39,127 | 0 |