Cash flow before tax (rent − costs − loan payments) — Furnished flat-share in Melun — LMNP · ID 02LMNPCash Flow
This page shows how we get from the rent to the cash you keep after every cost and the loan repayment, before any tax. Result for year 25: €11,970 kept that year, €162,727 over all 25 years.
Where each number comes from
This figure is calculated from the inputs only.
Cash flow (year 25)€11,970
Σ Cash flow€162,727
| Year | Rent1 | Property tax | Syndic | Other fixed costs2 | Yearly Repairs3 | Loan interest | Total costs4 | Loan principal | Cash flow5 |
|---|---|---|---|---|---|---|---|---|---|
| 1 | €19,665 | €1,311 | €1,724 | €2,339 | €1,229 | €3,549 | €10,152 | €3,958 | €5,555 |
| 2 | €19,665 | €1,329 | €1,748 | €2,339 | €1,229 | €3,417 | €10,063 | €4,090 | €5,512 |
| 3 | €19,665 | €1,348 | €1,773 | €2,339 | €1,229 | €3,281 | €9,970 | €4,226 | €5,469 |
| 4 | €19,665 | €1,367 | €1,798 | €2,339 | €1,229 | €3,140 | €9,873 | €4,367 | €5,425 |
| 5 | €19,665 | €1,386 | €1,823 | €2,339 | €1,229 | €2,995 | €9,772 | €4,512 | €5,381 |
| 6 | €19,665 | €1,405 | €1,848 | €2,339 | €1,229 | €2,844 | €9,666 | €4,663 | €5,336 |
| 7 | €19,665 | €1,425 | €1,874 | €2,339 | €1,229 | €2,689 | €9,557 | €4,818 | €5,291 |
| 8 | €19,665 | €1,445 | €1,900 | €2,339 | €1,229 | €2,529 | €9,442 | €4,978 | €5,244 |
| 9 | €19,665 | €1,465 | €1,927 | €2,339 | €1,229 | €2,363 | €9,323 | €5,144 | €5,198 |
| 10 | €19,665 | €1,486 | €1,954 | €2,339 | €1,229 | €2,192 | €9,200 | €5,315 | €5,150 |
| 11 | €19,665 | €1,507 | €1,981 | €2,339 | €1,229 | €2,015 | €9,071 | €5,492 | €5,102 |
| 12 | €19,665 | €1,528 | €2,009 | €2,339 | €1,229 | €1,832 | €8,937 | €5,675 | €5,053 |
| 13 | €19,665 | €1,549 | €2,037 | €2,339 | €1,229 | €1,643 | €8,797 | €5,864 | €5,004 |
| 14 | €19,665 | €1,571 | €2,066 | €2,339 | €1,229 | €1,448 | €8,652 | €6,059 | €4,953 |
| 15 | €19,665 | €1,593 | €2,095 | €2,339 | €1,229 | €1,246 | €8,501 | €6,261 | €4,902 |
| 16 | €19,665 | €1,615 | €2,124 | €2,339 | €1,229 | €1,037 | €8,344 | €6,470 | €4,851 |
| 17 | €19,665 | €1,638 | €2,154 | €2,339 | €1,229 | €822 | €8,181 | €6,685 | €4,799 |
| 18 | €19,665 | €1,661 | €2,184 | €2,339 | €1,229 | €599 | €8,012 | €6,908 | €4,745 |
| 19 | €19,665 | €1,684 | €2,214 | €2,339 | €1,229 | €369 | €7,836 | €7,138 | €4,692 |
| 20 | €19,665 | €1,707 | €2,245 | €2,339 | €1,229 | €132 | €7,653 | €7,375 | €4,637 |
| 21 | €19,665 | €1,731 | €2,277 | €2,228 | €1,229 | €0 | €7,466 | €0 | €12,199 |
| 22 | €19,665 | €1,755 | €2,309 | €2,228 | €1,229 | €0 | €7,522 | €0 | €12,143 |
| 23 | €19,665 | €1,780 | €2,341 | €2,228 | €1,229 | €0 | €7,579 | €0 | €12,086 |
| 24 | €19,665 | €1,805 | €2,374 | €2,228 | €1,229 | €0 | €7,636 | €0 | €12,029 |
| 25 | €19,665 | €1,830 | €2,407 | €2,228 | €1,229 | €0 | €7,695 | €0 | €11,970 |