借入金額：5,000万円
金利：2.000％
借入期間：4年 (48回払)
返済総額：52,068,274円
支払利息総額：2,068,274円

月額返済額：1,084,756円
年間返済額（月額返済額×12）：13,017,072円

回数	返済月額	元金分	利息分	返済後残高	元金分(緑色) : 利息分(赤色)
1	1,084,756	1,001,423	83,333	48,998,577
2	1,084,756	1,003,092	81,664	47,995,485
3	1,084,756	1,004,764	79,992	46,990,721
4	1,084,756	1,006,439	78,317	45,984,282
5	1,084,756	1,008,116	76,640	44,976,166
6	1,084,756	1,009,796	74,960	43,966,370
7	1,084,756	1,011,479	73,277	42,954,891
8	1,084,756	1,013,165	71,591	41,941,726
9	1,084,756	1,014,854	69,902	40,926,872
10	1,084,756	1,016,545	68,211	39,910,327
11	1,084,756	1,018,239	66,517	38,892,088
12	1,084,756	1,019,936	64,820	37,872,152
13	1,084,756	1,021,636	63,120	36,850,516
14	1,084,756	1,023,339	61,417	35,827,177
15	1,084,756	1,025,045	59,711	34,802,132
16	1,084,756	1,026,753	58,003	33,775,379
17	1,084,756	1,028,464	56,292	32,746,915
18	1,084,756	1,030,178	54,578	31,716,737
19	1,084,756	1,031,895	52,861	30,684,842
20	1,084,756	1,033,615	51,141	29,651,227
21	1,084,756	1,035,338	49,418	28,615,889
22	1,084,756	1,037,063	47,693	27,578,826
23	1,084,756	1,038,792	45,964	26,540,034
24	1,084,756	1,040,523	44,233	25,499,511
25	1,084,756	1,042,257	42,499	24,457,254
26	1,084,756	1,043,994	40,762	23,413,260
27	1,084,756	1,045,734	39,022	22,367,526
28	1,084,756	1,047,477	37,279	21,320,049
29	1,084,756	1,049,223	35,533	20,270,826
30	1,084,756	1,050,972	33,784	19,219,854
31	1,084,756	1,052,723	32,033	18,167,131
32	1,084,756	1,054,478	30,278	17,112,653
33	1,084,756	1,056,235	28,521	16,056,418
34	1,084,756	1,057,996	26,760	14,998,422
35	1,084,756	1,059,759	24,997	13,938,663
36	1,084,756	1,061,525	23,231	12,877,138
37	1,084,756	1,063,295	21,461	11,813,843
38	1,084,756	1,065,067	19,689	10,748,776
39	1,084,756	1,066,842	17,914	9,681,934
40	1,084,756	1,068,620	16,136	8,613,314
41	1,084,756	1,070,401	14,355	7,542,913
42	1,084,756	1,072,185	12,571	6,470,728
43	1,084,756	1,073,972	10,784	5,396,756
44	1,084,756	1,075,762	8,994	4,320,994
45	1,084,756	1,077,555	7,201	3,243,439
46	1,084,756	1,079,351	5,405	2,164,088
47	1,084,756	1,081,150	3,606	1,082,938
48	1,084,742	1,082,938	1,804	0