Year | Opening Balance | Interest | Principal | Closing Balance |
---|---|---|---|---|
2023 | ₹ 50,00,000 | ₹ 1,48,831 | ₹ 1,04,519 | ₹ 48,95,481 |
2024 | ₹ 48,95,481 | ₹ 4,27,080 | ₹ 3,32,969 | ₹ 45,62,512 |
2025 | ₹ 45,62,512 | ₹ 3,95,844 | ₹ 3,64,204 | ₹ 41,98,308 |
2026 | ₹ 41,98,308 | ₹ 3,61,680 | ₹ 3,98,369 | ₹ 37,99,939 |
2027 | ₹ 37,99,939 | ₹ 3,24,312 | ₹ 4,35,738 | ₹ 33,64,201 |
2028 | ₹ 33,64,201 | ₹ 2,83,436 | ₹ 4,76,614 | ₹ 28,87,587 |