| Year | Principal (A) | Interest (B) | Total Payment (A+B) | Balance | Loan Paid To Date |
|---|---|---|---|---|---|
| 2026 | ₹40,528.35 | ₹21,746.72 | ₹62,275.07 | ₹4,59,471.65 | 8.11% |
| 2027 | ₹86,716.85 | ₹37,833.28 | ₹1,24,550.13 | ₹3,72,754.80 | 25.45% |
| 2028 | ₹94,851.49 | ₹29,698.64 | ₹1,24,550.13 | ₹2,77,903.31 | 44.42% |
| 2029 | ₹1,03,749.21 | ₹20,800.92 | ₹1,24,550.13 | ₹1,74,154.10 | 65.17% |
| 2030 | ₹1,13,481.60 | ₹11,068.53 | ₹1,24,550.13 | ₹60,672.50 | 87.87% |
| 2031 | ₹60,672.50 | ₹1,602.57 | ₹62,275.07 | ₹0.00 | 100.00% |