借入金額：5,000万円
金利：1.000％
借入期間：4年 (48回払)
返済総額：51,027,469円
支払利息総額：1,027,469円

月額返済額：1,063,072円
年間返済額（月額返済額×12）：12,756,864円

回数	返済月額	元金分	利息分	返済後残高	元金分(緑色) : 利息分(赤色)
1	1,063,072	1,021,406	41,666	48,978,594
2	1,063,072	1,022,257	40,815	47,956,337
3	1,063,072	1,023,109	39,963	46,933,228
4	1,063,072	1,023,961	39,111	45,909,267
5	1,063,072	1,024,815	38,257	44,884,452
6	1,063,072	1,025,669	37,403	43,858,783
7	1,063,072	1,026,524	36,548	42,832,259
8	1,063,072	1,027,379	35,693	41,804,880
9	1,063,072	1,028,235	34,837	40,776,645
10	1,063,072	1,029,092	33,980	39,747,553
11	1,063,072	1,029,950	33,122	38,717,603
12	1,063,072	1,030,808	32,264	37,686,795
13	1,063,072	1,031,667	31,405	36,655,128
14	1,063,072	1,032,527	30,545	35,622,601
15	1,063,072	1,033,387	29,685	34,589,214
16	1,063,072	1,034,248	28,824	33,554,966
17	1,063,072	1,035,110	27,962	32,519,856
18	1,063,072	1,035,973	27,099	31,483,883
19	1,063,072	1,036,836	26,236	30,447,047
20	1,063,072	1,037,700	25,372	29,409,347
21	1,063,072	1,038,565	24,507	28,370,782
22	1,063,072	1,039,430	23,642	27,331,352
23	1,063,072	1,040,296	22,776	26,291,056
24	1,063,072	1,041,163	21,909	25,249,893
25	1,063,072	1,042,031	21,041	24,207,862
26	1,063,072	1,042,899	20,173	23,164,963
27	1,063,072	1,043,768	19,304	22,121,195
28	1,063,072	1,044,638	18,434	21,076,557
29	1,063,072	1,045,509	17,563	20,031,048
30	1,063,072	1,046,380	16,692	18,984,668
31	1,063,072	1,047,252	15,820	17,937,416
32	1,063,072	1,048,125	14,947	16,889,291
33	1,063,072	1,048,998	14,074	15,840,293
34	1,063,072	1,049,872	13,200	14,790,421
35	1,063,072	1,050,747	12,325	13,739,674
36	1,063,072	1,051,623	11,449	12,688,051
37	1,063,072	1,052,499	10,573	11,635,552
38	1,063,072	1,053,376	9,696	10,582,176
39	1,063,072	1,054,254	8,818	9,527,922
40	1,063,072	1,055,133	7,939	8,472,789
41	1,063,072	1,056,012	7,060	7,416,777
42	1,063,072	1,056,892	6,180	6,359,885
43	1,063,072	1,057,773	5,299	5,302,112
44	1,063,072	1,058,654	4,418	4,243,458
45	1,063,072	1,059,536	3,536	3,183,922
46	1,063,072	1,060,419	2,653	2,123,503
47	1,063,072	1,061,303	1,769	1,062,200
48	1,063,085	1,062,200	885	0