What the sale leaves after the loan and fees — T2 in Melun — SCI à l’IS · ID 01SCI ISNet Sale Proceeds Ledger

This page shows how we get from the sale price to what the sale leaves after the agency fee, the loan payoff costs and the remaining loan. Result if you sell in year 25: €133,443.

Where each number comes from

This figure is calculated from the inputs only.

Gross Sale Price (Year 25)€140,467
Agency Fee (Year 25)€7,023
Loan Payoff Costs (Year 25)€0
Net Sale Proceeds (Year 25)€133,443
YearGross Sale PriceAgency FeeLoan Payoff CostsRemaining Loan1Net Sale Proceeds (before tax)
1€124,620€6,231€1,140€113,967€3,282
2€125,243€6,262€1,104€110,353€7,524
3€125,869€6,293€1,067€106,657€11,853
4€126,499€6,325€1,029€102,875€16,270
5€127,131€6,357€990€99,007€20,778
6€127,767€6,388€951€95,050€25,378
7€128,406€6,420€910€91,002€30,073
8€129,048€6,452€869€86,862€34,865
9€129,693€6,485€826€82,626€39,756
10€130,341€6,517€783€78,294€44,748
11€130,993€6,550€739€73,861€49,843
12€131,648€6,582€693€69,328€55,045
13€132,306€6,615€647€64,690€60,354
14€132,968€6,648€599€59,946€65,774
15€133,633€6,682€551€55,093€71,307
16€134,301€6,715€501€50,129€76,956
17€134,972€6,749€451€45,051€82,723
18€135,647€6,782€399€39,856€88,610
19€136,325€6,816€345€34,542€94,622
20€137,007€6,850€291€29,107€100,759
21€137,692€6,885€235€23,546€107,026
22€138,381€6,919€179€17,858€113,425
23€139,072€6,954€120€12,040€119,958
24€139,768€6,988€61€6,088€126,630
25€140,467€7,023€0€0€133,443