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
YearSale priceAgency feeLoan payoff costsLoan left to repay1What 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