What the sale leaves after the loan and fees — Furnished flat-share in Melun — LMNP · ID 02LMNPNet Sale Proceeds Ledger
This page shows what the sale leaves after the agency fee, the loan payoff costs and the loan still owed, before any tax. Result for year 25: €134,519.
Where each number comes from
This figure is calculated from the inputs only.
Sale price (year 25)€141,599
Agency fee (year 25)€7,080
Loan payoff costs (year 25)€0
What the sale leaves (year 25)€134,519
| Year | Sale price | Agency fee | Loan payoff costs | Loan left to repay1 | What the sale leaves (before tax) |
|---|---|---|---|---|---|
| 1 | €125,625 | €6,281 | €1,060 | €106,042 | €12,242 |
| 2 | €126,253 | €6,313 | €1,020 | €101,952 | €16,969 |
| 3 | €126,884 | €6,344 | €977 | €97,725 | €21,837 |
| 4 | €127,519 | €6,376 | €934 | €93,359 | €26,851 |
| 5 | €128,156 | €6,408 | €888 | €88,846 | €32,014 |
| 6 | €128,797 | €6,440 | €842 | €84,184 | €37,332 |
| 7 | €129,441 | €6,472 | €794 | €79,366 | €42,810 |
| 8 | €130,088 | €6,504 | €744 | €74,387 | €48,453 |
| 9 | €130,739 | €6,537 | €692 | €69,243 | €54,266 |
| 10 | €131,393 | €6,570 | €639 | €63,928 | €60,256 |
| 11 | €132,049 | €6,602 | €584 | €58,436 | €66,427 |
| 12 | €132,710 | €6,635 | €528 | €52,760 | €72,786 |
| 13 | €133,373 | €6,669 | €469 | €46,896 | €79,339 |
| 14 | €134,040 | €6,702 | €408 | €40,837 | €86,093 |
| 15 | €134,710 | €6,736 | €346 | €34,576 | €93,053 |
| 16 | €135,384 | €6,769 | €281 | €28,106 | €100,228 |
| 17 | €136,061 | €6,803 | €214 | €21,421 | €107,623 |
| 18 | €136,741 | €6,837 | €145 | €14,513 | €115,246 |
| 19 | €137,425 | €6,871 | €74 | €7,375 | €123,104 |
| 20 | €138,112 | €6,906 | €0 | €0 | €131,206 |
| 21 | €138,803 | €6,940 | €0 | €0 | €131,862 |
| 22 | €139,497 | €6,975 | €0 | €0 | €132,522 |
| 23 | €140,194 | €7,010 | €0 | €0 | €133,184 |
| 24 | €140,895 | €7,045 | €0 | €0 | €133,850 |
| 25 | €141,599 | €7,080 | €0 | €0 | €134,519 |