
✓ EMI is Financially Better
| Month | EMI Payment | Loan Bal. | Invested Wealth |
|---|---|---|---|
| 1 | Rs. 8,333 | Rs. 91,667 | Rs. 92,667 |
| 2 | Rs. 8,333 | Rs. 83,333 | Rs. 85,260 |
| 3 | Rs. 8,333 | Rs. 75,000 | Rs. 77,779 |
| 4 | Rs. 8,333 | Rs. 66,667 | Rs. 70,224 |
| 5 | Rs. 8,333 | Rs. 58,333 | Rs. 62,593 |
| 6 | Rs. 8,333 | Rs. 50,000 | Rs. 54,885 |
| 7 | Rs. 8,333 | Rs. 41,667 | Rs. 47,101 |
| 8 | Rs. 8,333 | Rs. 33,333 | Rs. 39,238 |
| 9 | Rs. 8,333 | Rs. 25,000 | Rs. 31,297 |
| 10 | Rs. 8,333 | Rs. 16,667 | Rs. 23,277 |
| 11 | Rs. 8,333 | Rs. 8,333 | Rs. 15,177 |
| 12 | Rs. 8,333 | Rs. 0 | Rs. 6,995 |