assuming interest is end of year,
start balance of year 1 x interest rate in loan = interest payment in year one.
principle red in year one = loan payment - interest payment.
year 2 start principle balance = previous years pricinple - previous year's principle payment.
do it on excel easy. i think there is a formula as well.