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 15: €48,900.

Where each number comes from

Each link opens the page that calculates that figure.

  1. Wear-and-tear deduction (depreciation: building, improvements, furniture) Depreciation
Gross Sale Price (Year 15)€133,633
Net Book Value (Year 15)€77,500
Capital Gain (Year 15)€48,900
YearGross Sale PriceAgency FeeRemaining Loan1Loan Payoff CostsNet Book ValueCapital 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