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 15: -€230 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 15)-€230
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 |