Prepare an Amortization Table for Elton's Net Investment

Prepare an amortization table for Elton's net investment.
$$\begin{array} { | l | l | l | l | l | } \hline{ \text { Date } } & \text { Payment } & \text { Interest } & \text { Principal } & \text { NIL-ST Balance } \\\hline \text { Commencement } & & & & \\\hline \text { 1-Jan-19 } & & & & \\\hline 31 - \text { Dec-19 } & & & & \\\hline 31 - D e c - 20 & & & & \\\hline 31 - D e c - 21 & & & & \\\hline 31 - \text { Dec-22 } & & & & \\\hline 31 - \text { Dec-23 } & & & & \\\hline 31 - \text { Dec-24 } & & & & \\\hline 31 - \text { Dec-25 } & & & & \\\hline\end{array}$$