| Year | Principal (A) | Interest (B) | Total Payment (A+B) | Balance | Loan Paid To Date |
|---|---|---|---|---|---|
| 2026 | ₹79,114.53 | ₹48,367.74 | ₹1,27,482.27 | ₹9,20,885.47 | 7.91% |
| 2027 | ₹1,70,552.44 | ₹84,412.09 | ₹2,54,964.54 | ₹7,50,333.02 | 24.97% |
| 2028 | ₹1,88,411.51 | ₹66,553.02 | ₹2,54,964.54 | ₹5,61,921.51 | 43.81% |
| 2029 | ₹2,08,140.66 | ₹46,823.87 | ₹2,54,964.54 | ₹3,53,780.85 | 64.62% |
| 2030 | ₹2,29,935.71 | ₹25,028.83 | ₹2,54,964.54 | ₹1,23,845.14 | 87.62% |
| 2031 | ₹1,23,845.14 | ₹3,637.13 | ₹1,27,482.27 | ₹0.00 | 100.00% |