Your net worth (if you sell) — map — T2 in Melun — SCI à l’IS · ID 01SCI IS
The « Your net worth over time » chart, tab « if you sell », at year 15: each part of that year's bar is a circle, and they add up to the chart's total (its line).
- Adds to your gain
- Money put in or going out
- the result
Year 15: €68,907 (Your equity (Day-1 equity + loan paid off)) − €5,957 (Rent kept after all costs (cumulative)) + €9,633 (Property value increase) − €6,141 (Company tax on the sale profit) − €7,233 (Sale costs (agency fee + loan payoff costs)) − €10,927 (Exit tax (on the payout)) + €5,957 (Your cash in the company account (left after the purchase + shortfall payments after the purchase)) = €54,239.
What this calculation leaves out
- Same numbers as the chart: each circle is one part of the bar at this year, so a change in the inputs changes both.
Each amount in the worked lines is rounded to the cent, so a line can differ by €0.01.