Bailleur Lucide
Sign in
← Summary

Your total profit (if you sell) — map — T2 in Melun — SCI à l’IS · ID 01SCI IS

The « Your profit over time » chart, tab « if you sell », 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€71,307What the saleleaves after theloan and feesyear 15−€6,141Company tax on thesale profityear 15−€10,927Exit tax (on thepayout)year 15€54,239Year 15's one-offamountsTotal profit ifyou sell in year15€23,872
  • 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)) + €71,307 (What the sale leaves after the loan and fees) − €6,141 (Company tax on the sale profit) − €10,927 (Exit tax (on the payout)) = €23,872.

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.