Bailleur Lucide
Sign in
← Summary

How your net worth is calculated, figure by figure — T2 in Melun — SCI à l’IS · ID 01SCI IS

In the middle, what the property leaves you at the end of the year you pick: your net worth if you keep it, or the cash in your pocket if you sell. Around it, the figures it is made of, joined by + and −. Press « + » on a circle to see where that figure comes from; click a circle for its formula with your numbers, then open its map when it has one, otherwise its calculation.

+−−+−−Cash you walk awaywith€89,982if you sell in year 25See its mapSale price€140,467end of year 25See its mapSelling costs€7,023agency + loan payoffSee its mapLoan left torepay€0end of year 25See its mapCash kept in thecompany€2,228fed by payments afterthe purchase (€9,464)See its mapTotal companytax if you sell€20,007tax paid + tax on thesaleSee its mapExit tax€25,682after the comptecourantSee its mapYearly returnif you sell4.45% per yearmoney-weighted,after the saleSee its mapMoney backyearyear 7sale ≥ all youpaid inSee its map
  • Property, loan and rent
  • Company tax (IS)
  • Cash and compte courant
  • Sale
  • The associates' money
  • the result
  • built on last year's closing (an opening balance)
  • another use of the figure (on hover)
  • +show / hide what goes into a figure
  • has its own map

In one line: In your pocket = sale price €140,467 − selling costs €7,023 − loan left to repay €0 + cash kept in the company €2,228 − total company tax if you sell €20,007 − exit tax €25,682 = €89,982

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