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 | 6,381,336 | 5,405,261 | 976,075 | 29,594,739 | |
2 | 6,381,336 | 5,569,669 | 811,667 | 24,025,070 | |
3 | 6,381,336 | 5,739,075 | 642,261 | 18,285,995 | |
4 | 6,381,336 | 5,913,636 | 467,700 | 12,372,359 | |
5 | 6,381,336 | 6,093,504 | 287,832 | 6,278,855 | |
6 | 6,381,346 | 6,278,855 | 102,491 | 0 |