| N | Monthly Payment £ | Interest £ | Principal £ | Balance after Payment £ |
| 1 | 660.39 | 660.00 | 60.39 | 89,939 |
| 2 | 660.39 | 599.60 | 60.79 | 89,878 |
| 3 | 660.39 | 99.19 | 61.20 | 89,817 |
| …. |
|
|
|
|
| 120 | 660.39 | 527.13 | 133.16 | 78,951 |
| …. |
|
|
|
|
| 240 | 660.39 | 384.83 | 295.56 | 54,428 |
| …. |
|
|
|
|
| 359 | 660.39 | 8.70 | 651.69 | 653.09 |
| 360 | 660.39 | 7.30 | 653.09 | 0.00 |
| Total | 237,740 | 147,740 | 90,000 |
|