Tax on the gain when you sell — Furnished flat-share in Melun — LMNP · ID 02LMNPPlus-value des particuliers (LMNP resale)
This page shows the tax on the gain when you sell, and the cash the sale leaves you. Result for year 25: €4,804 of tax on a €62,064 gain; €129,909 from the sale after tax.
Where each number comes from
Each link opens the page that calculates that figure.
Plus-value des particuliers (CGI art. 150 U to 150 VH): the gain is the sale price minus the agency fee, minus the “purchase price for tax” (the purchase price, plus purchase fees and works where allowed, minus the wear-and-tear actually deducted on the building and the improvements). Holding-period allowances lower the taxed part each year you own it; the rest is taxed at 19% income tax and 17.2% social contributions, plus a surtax on large gains. The cash from the sale = what the sale leaves after the loan and fees, minus this tax, plus the CSG tax back due the year after. Engine: lib/roi-engine/tax/plusValueParticuliers.ts, lmnpReel.ts.
Gain before allowances (year 25)€62,064Gross capital gain
Tax on the gain when you sell (year 25)€4,804Total resale tax (IR 19% + PS 17.2% + surtax)
Cash from the sale after tax (year 25)€129,909Net sale proceeds after tax (after loan payoff and selling costs)
Part 1. Tax when you sellPlus-value des particuliers
Selling at the end of year 25 (25 full years owned). The gain is the sale price minus the “purchase price for tax”. That price is lowered by the wear-and-tear you actually deducted on the building and the improvements (the furniture's is not: it is not part of the property sold). The longer you own it, the more of the gain is exempt: no income tax after 22 years, no social contributions after 30.
Purchase fees at sale: None — already deducted in year 1
Price for tax=Purchase price+Purchase fees added+Works added−Wear-and-tear deducted
Gain=(Sale price−Agency fee)−Price for tax
Tax=19%×Gain×(1−AIR)+17.2%×Gain×(1−APS)+Surtax
Plus-value des particuliers (CGI art. 150 U to 150 VH). A_IR / A_PS are the holding-period allowances, per year owned: income tax 6% (years 6–21), 4% (year 22); social contributions 1.65% (years 6–21), 1.6% (year 22), 9% (years 23–30). Nothing in years 1–5. The surtax (CGI art. 1609 nonies G) only applies when the income-tax base is above €50,000. The social contributions here stay at 17.2%: the 18.6% rate is for rental income, not gains. The loan payoff costs do not lower the gain. (lib/roi-engine/tax/plusValueParticuliers.ts, lmnpReel.ts)
Purchase price for the tax calculation=Purchase price+Purchase fees added+Works (flat 15%)−Wear-and-tear deducted (building + improvements; furniture excluded: €2,356)=€125,000+€0+€18,750−€71,295=€72,455
Sale price€141,599
−Agency fee€7,080
−Purchase price for the tax calculation€72,455
=Gain before allowances€62,064
Gain before allowances=Sale price−Agency fee−Purchase price for the tax calculation=€141,599−€7,080−€72,455=€62,064
Income-tax allowance100.00%Share of the gain exempt from the 19%
Social-contributions allowance55.00%Share of the gain exempt from the 17.2%
Income tax (19% of €0)€0
+Social contributions (17.2% of €27,929)€4,804
+Surtax€0
=Tax on the gain when you sell€4,804
Tax on the gain when you sell=Income tax (19% of €0)+Social contributions (17.2% of €27,929)+Surtax=€0+€4,804+€0=€4,804
Sale price€141,599
−Agency fee€7,080
−Loan payoff costs€0
−Loan left to repay€0
−Tax on the gain when you sell€4,804
+Tax back from year 25's CSG (paid in year 26)€193
=Cash from the sale after tax€129,909
Cash from the sale after tax=Sale price−Agency fee−Loan payoff costs−Loan left to repay−Tax on the gain when you sell+Tax back from year 25’s CSG (paid in year 26)=€141,599−€7,080−€0−€0−€4,804+€193=€129,909
Year
Gain before allowancesGross capital gain
Wear-and-tear taken off (furniture excluded)Depreciation reintegrated
Tax on the gain when you sellTotal resale tax (IR 19% + PS 17.2% + surtax)
Cash from the sale after taxNet sale proceeds after tax (after loan payoff and selling costs)
1
-€5,656
€0
€0
€12,242
2
€1,113
€6,173
€403
€16,575
3
€4,799
€9,259
€1,737
€20,228
4
€8,488
€12,345
€3,073
€23,908
5
€12,180
€15,432
€4,409
€27,737
6
-€2,875
€18,518
€0
€37,466
7
€823
€21,604
€275
€42,672
8
€4,524
€24,690
€1,445
€47,154
9
€8,229
€27,777
€2,510
€51,904
10
€11,936
€30,863
€3,471
€56,935
11
€15,646
€33,949
€4,327
€62,253
12
€19,360
€37,036
€5,079
€67,863
13
€23,077
€40,122
€5,725
€73,773
14
€26,796
€43,208
€6,267
€79,988
15
€30,519
€46,295
€6,703
€86,516
16
€33,659
€48,795
€6,913
€93,495
17
€36,802
€51,295
€7,035
€100,771
18
€39,949
€53,795
€7,067
€108,365
19
€43,098
€56,295
€7,011
€116,284
20
€46,251
€58,795
€6,865
€124,535
21
€49,407
€61,295
€6,630
€125,430
22
€52,566
€63,795
€6,510
€126,209
23
€55,729
€66,295
€6,039
€127,341
24
€58,895
€68,795
€5,470
€128,574
25
€62,064
€71,295
€4,804
€129,909
Every row uses the projected sale price for that year.