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 | 6,103,404 | 5,616,921 | 486,483 | 29,383,079 | |
2 | 6,103,404 | 5,701,758 | 401,646 | 23,681,321 | |
3 | 6,103,404 | 5,787,874 | 315,530 | 17,893,447 | |
4 | 6,103,404 | 5,875,292 | 228,112 | 12,018,155 | |
5 | 6,103,404 | 5,964,029 | 139,375 | 6,054,126 | |
6 | 6,103,424 | 6,054,126 | 49,298 | 0 |