Year Principal Interest Total Payment Closing Balance
2023 96,947 73,094 1,70,042 4,03,053 
2024  1,13,648 56,393  1,70,042 2,89,404
2025  1,33,227 36,815 1,70,042  1,56,178
2026 1,56,178 13,864 1,70,042 -
Total 5,00,000 1,80,167 6,80,167