Circular Reference between Principal´s equity % calc

Hi All,
I am sure this is very easy to solve but I m kinda blocked in this circular reference where you define the Principal´s equity % depending on the level of IRR the investor take after the Principal´s equity payout. Any hints on how to solve this and model this in excel?