Rent kept after all costs (cash flow) — T2 in Melun — SCI à l’IS · ID 01SCI ISCash Flow
This page shows how we get from the rent to the cash you keep after every cost and the loan repayment, year by year. Result for year 1: -€580 that year (rent did not cover costs), -€7,236 over all 25 years.
Where each number comes from
This figure is calculated from the inputs only.
Cash Flow (Year 1)-€580
Σ Cash Flow-€7,236
| Year | Rent1 | Property Tax | Syndic | Other Fixed2 | Yearly Repairs3 | Loan Interest | Total Expenses4 | Loan Principal | Cash Flow5 |
|---|---|---|---|---|---|---|---|---|---|
| 1 | €10,155 | €1,848 | €1,512 | €576 | €635 | €2,631 | €7,201 | €3,533 | -€580 |
| 2 | €10,256 | €1,885 | €1,542 | €576 | €641 | €2,550 | €7,194 | €3,614 | -€552 |
| 3 | €10,359 | €1,923 | €1,573 | €576 | €647 | €2,467 | €7,186 | €3,697 | -€524 |
| 4 | €10,462 | €1,961 | €1,605 | €576 | €654 | €2,382 | €7,177 | €3,781 | -€497 |
| 5 | €10,567 | €2,000 | €1,637 | €576 | €660 | €2,295 | €7,169 | €3,868 | -€470 |
| 6 | €10,672 | €2,040 | €1,669 | €576 | €667 | €2,206 | €7,159 | €3,957 | -€444 |
| 7 | €10,779 | €2,081 | €1,703 | €576 | €674 | €2,116 | €7,149 | €4,048 | -€418 |
| 8 | €10,887 | €2,123 | €1,737 | €576 | €680 | €2,023 | €7,139 | €4,141 | -€392 |
| 9 | €10,996 | €2,165 | €1,772 | €576 | €687 | €1,928 | €7,128 | €4,236 | -€368 |
| 10 | €11,106 | €2,209 | €1,807 | €576 | €694 | €1,831 | €7,116 | €4,333 | -€343 |
| 11 | €11,217 | €2,253 | €1,843 | €576 | €701 | €1,731 | €7,104 | €4,432 | -€319 |
| 12 | €11,329 | €2,298 | €1,880 | €576 | €708 | €1,630 | €7,091 | €4,534 | -€296 |
| 13 | €11,442 | €2,344 | €1,918 | €576 | €715 | €1,526 | €7,078 | €4,638 | -€274 |
| 14 | €11,557 | €2,391 | €1,956 | €576 | €722 | €1,419 | €7,064 | €4,744 | -€251 |
| 15 | €11,672 | €2,438 | €1,995 | €576 | €730 | €1,310 | €7,049 | €4,853 | -€230 |
| 16 | €11,789 | €2,487 | €2,035 | €576 | €737 | €1,199 | €7,034 | €4,964 | -€209 |
| 17 | €11,907 | €2,537 | €2,076 | €576 | €744 | €1,085 | €7,018 | €5,078 | -€189 |
| 18 | €12,026 | €2,588 | €2,117 | €576 | €752 | €969 | €7,001 | €5,195 | -€170 |
| 19 | €12,146 | €2,639 | €2,160 | €576 | €759 | €850 | €6,984 | €5,314 | -€151 |
| 20 | €12,268 | €2,692 | €2,203 | €576 | €767 | €728 | €6,965 | €5,436 | -€133 |
| 21 | €12,390 | €2,746 | €2,247 | €576 | €774 | €603 | €6,946 | €5,560 | -€116 |
| 22 | €12,514 | €2,801 | €2,292 | €576 | €782 | €476 | €6,926 | €5,688 | -€100 |
| 23 | €12,639 | €2,857 | €2,338 | €576 | €790 | €345 | €6,906 | €5,818 | -€84 |
| 24 | €12,766 | €2,914 | €2,384 | €576 | €798 | €212 | €6,884 | €5,952 | -€70 |
| 25 | €12,894 | €2,972 | €2,432 | €576 | €806 | €75 | €6,861 | €6,088 | -€56 |