| Year | Principal (A) | Interest (B) | Total Payment (A+B) | Balance | Loan Paid To Date |
|---|---|---|---|---|---|
| 2026 | ₹39,064.87 | ₹24,676.26 | ₹63,741.13 | ₹9,60,935.13 | 3.91% |
| 2027 | ₹1,66,358.72 | ₹88,605.81 | ₹2,54,964.54 | ₹7,94,576.40 | 20.54% |
| 2028 | ₹1,83,778.65 | ₹71,185.88 | ₹2,54,964.54 | ₹6,10,797.75 | 38.92% |
| 2029 | ₹2,03,022.68 | ₹51,941.86 | ₹2,54,964.54 | ₹4,07,775.07 | 59.22% |
| 2030 | ₹2,24,281.81 | ₹30,682.73 | ₹2,54,964.54 | ₹1,83,493.26 | 81.65% |
| 2031 | ₹1,83,493.26 | ₹7,730.14 | ₹1,91,223.40 | ₹0.00 | 100.00% |