| Jahr | Restschuld | Zinsen | Tilgung |
|---|---|---|---|
| 1 | 261.779 € | 9.266 € | 5.431 € |
| 2 | 256.155 € | 9.073 € | 5.624 € |
| 3 | 250.331 € | 8.873 € | 5.824 € |
| 4 | 244.300 € | 8.665 € | 6.031 € |
| 5 | 238.055 € | 8.451 € | 6.246 € |
| 6 | 231.587 € | 8.229 € | 6.468 € |
| 7 | 224.889 € | 7.999 € | 6.698 € |
| 8 | 217.953 € | 7.761 € | 6.936 € |
| 9 | 210.770 € | 7.514 € | 7.183 € |
| 10 | 203.332 € | 7.258 € | 7.438 € |
| 11 | 195.630 € | 6.994 € | 7.703 € |
| 12 | 187.653 € | 6.720 € | 7.977 € |
| 13 | 179.393 € | 6.436 € | 8.260 € |
| 14 | 170.838 € | 6.142 € | 8.554 € |
| 15 | 161.980 € | 5.838 € | 8.858 € |
| 16 | 152.807 € | 5.523 € | 9.173 € |
| 17 | 143.307 € | 5.197 € | 9.500 € |
| 18 | 133.469 € | 4.859 € | 9.838 € |
| 19 | 123.282 € | 4.509 € | 10.188 € |
| 20 | 112.732 € | 4.147 € | 10.550 € |
| 21 | 101.807 € | 3.771 € | 10.925 € |
| 22 | 90.493 € | 3.383 € | 11.314 € |
| 23 | 78.777 € | 2.980 € | 11.716 € |
| 24 | 66.644 € | 2.564 € | 12.133 € |
| 25 | 54.080 € | 2.132 € | 12.564 € |
| 26 | 41.069 € | 1.685 € | 13.011 € |
| 27 | 27.595 € | 1.223 € | 13.474 € |
| 28 | 13.642 € | 743 € | 13.953 € |
| 29 | — | 247 € | 13.642 € |