Loan 6000000

intrest rate 10.00%

monthly payment 0.008333333333333 year
pmt -£52,654.29 monthly hy to

Begning
6000000 £52,654.29 50000.00 £2,654.29
£5,997,345.71 £52,654.29 £49,977.88 £2,676.41
£5,994,669.29 £52,654.29 49955.58 £2,698.72
£5,991,970.58 £52,654.29 £49,933.09 £2,721.21
£5,989,249.37 £52,654.29 49910.41 £2,743.88
 3
36

£5,997,345.71
£5,994,669.29
£5,991,970.58
£5,989,249.37
£5,986,505.49
total 4 bank owner 3.2
down pyment 20% indvidual owner 0.8

interst 12.00%
year 4 month 12
monthly 0.01
rent
principle pyment 0.4
remaning rent of the month payment
jan 3.2 0.032 0.4
feb 2.8 0.028
mar 2.8 0.028
apr 2.8 0.028
may 2.8 0.028
jun 2.8 0.028
jul 2.8 0.028 0.4
aug 2.4 0.024
sep 2.4 0.024
oct 2.4 0.024
nov 2.4 0.024
dec 2.4 0.024