| Year | Principal (A) | Interest (B) | Total Payment (A+B) | Balance | Loan Paid To Date |
|---|---|---|---|---|---|
| 2026 | ₹20,037.06 | ₹11,100.47 | ₹31,137.53 | ₹4,79,962.94 | 4.01% |
| 2027 | ₹84,794.63 | ₹39,755.51 | ₹1,24,550.13 | ₹3,95,168.31 | 20.97% |
| 2028 | ₹92,748.95 | ₹31,801.18 | ₹1,24,550.13 | ₹3,02,419.36 | 39.52% |
| 2029 | ₹1,01,449.44 | ₹23,100.69 | ₹1,24,550.13 | ₹2,00,969.93 | 59.81% |
| 2030 | ₹1,10,966.09 | ₹13,584.04 | ₹1,24,550.13 | ₹90,003.83 | 82.00% |
| 2031 | ₹90,003.83 | ₹3,408.77 | ₹93,412.60 | ₹0.00 | 100.00% |