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 | 7,270,152 | 6,791,723 | 478,429 | 28,208,277 | |
2 | 7,270,152 | 6,894,304 | 375,848 | 21,313,973 | |
3 | 7,270,152 | 6,998,432 | 271,720 | 14,315,541 | |
4 | 7,270,152 | 7,104,134 | 166,018 | 7,211,407 | |
5 | 7,270,129 | 7,211,407 | 58,722 | 0 |