Bailleur Lucide
Sign in
← Summary

Your total profit (after company tax) — map — T2 in Melun — SCI à l’IS · ID 01SCI IS

The « Your profit over time » chart, tab « after company tax », year 0 to year 15, added up: the money put in at the purchase (negative), each year's bars added together colour by colour, then year 15's one-off amounts. The big circle is the chart's « Total profit » line at year 15.

← Calculation map
++++++−€24,410Cash at purchase(day one)purchase (year 0)−€5,957Rent kept afterall costs (thatyear)Σ years 1 to 15€6,500Equity on day one(price − loan)year 15€62,407Loan paid off(equity built)year 15€9,633Property valueincreaseyear 15€78,540Year 15's one-offamountsTotal profit,end of year 15€48,173
  • Adds to your gain
  • Money put in or going out
  • Group totals
  • the result

Year 15: −€24,410 (Cash at purchase (day one)) − €5,957 (Rent kept after all costs (that year)) + €6,500 (Equity on day one (price − loan)) + €62,407 (Loan paid off (equity built)) + €9,633 (Property value increase) = €48,173.

What this calculation leaves out

  • Same numbers as the chart: each circle is that colour’s bars added up, so a change in the inputs changes both. Money put in counts negative, so the total is what you gain on top of it.

Each amount in the worked lines is rounded to the cent, so a line can differ by €0.01.