Cost of selling — T2 in Melun — SCI à l’IS · ID 01SCI ISSelling Cost Ledger
This page shows how we get from the sale price to the taxable profit on the sale, after the agency fee, the loan payoff costs and the book value left. Result if you sell in year 1: -€3,651.
Where each number comes from
Each link opens the page that calculates that figure.
Gross Sale Price (Year 1)€124,620
Net Book Value (Year 1)€120,900
Capital Gain (Year 1)-€3,651
| Year | Gross Sale Price | Agency Fee | Remaining Loan1 | Loan Payoff Costs | Net Book Value | Capital Gain (before tax) |
|---|---|---|---|---|---|---|
| 1 | €124,620 | €6,231 | €113,967 | €1,140 | €120,900 | -€3,651 |
| 2 | €125,243 | €6,262 | €110,353 | €1,104 | €117,800 | €77 |
| 3 | €125,869 | €6,293 | €106,657 | €1,067 | €114,700 | €3,809 |
| 4 | €126,499 | €6,325 | €102,875 | €1,029 | €111,600 | €7,545 |
| 5 | €127,131 | €6,357 | €99,007 | €990 | €108,500 | €11,285 |
| 6 | €127,767 | €6,388 | €95,050 | €951 | €105,400 | €15,028 |
| 7 | €128,406 | €6,420 | €91,002 | €910 | €102,300 | €18,775 |
| 8 | €129,048 | €6,452 | €86,862 | €869 | €99,200 | €22,527 |
| 9 | €129,693 | €6,485 | €82,626 | €826 | €96,100 | €26,282 |
| 10 | €130,341 | €6,517 | €78,294 | €783 | €93,000 | €30,041 |
| 11 | €130,993 | €6,550 | €73,861 | €739 | €89,900 | €33,805 |
| 12 | €131,648 | €6,582 | €69,328 | €693 | €86,800 | €37,572 |
| 13 | €132,306 | €6,615 | €64,690 | €647 | €83,700 | €41,344 |
| 14 | €132,968 | €6,648 | €59,946 | €599 | €80,600 | €45,120 |
| 15 | €133,633 | €6,682 | €55,093 | €551 | €77,500 | €48,900 |
| 16 | €134,301 | €6,715 | €50,129 | €501 | €74,400 | €52,684 |
| 17 | €134,972 | €6,749 | €45,051 | €451 | €71,300 | €56,473 |
| 18 | €135,647 | €6,782 | €39,856 | €399 | €68,200 | €60,266 |
| 19 | €136,325 | €6,816 | €34,542 | €345 | €65,100 | €64,064 |
| 20 | €137,007 | €6,850 | €29,107 | €291 | €62,000 | €67,866 |
| 21 | €137,692 | €6,885 | €23,546 | €235 | €58,900 | €71,672 |
| 22 | €138,381 | €6,919 | €17,858 | €179 | €55,800 | €75,483 |
| 23 | €139,072 | €6,954 | €12,040 | €120 | €52,700 | €79,298 |
| 24 | €139,768 | €6,988 | €6,088 | €61 | €49,600 | €83,119 |
| 25 | €140,467 | €7,023 | €0 | €0 | €46,500 | €86,943 |