Bailleur Lucide
Sign in
← Summary

Property value (LMNP) — map — Furnished flat-share in Melun — LMNP · ID 02LMNP

What the property is estimated to be worth at the end of year 25: its value after works, raised each year by the value increase rate you chose.

← Calculation mapSee the full calculation (year-by-year table) →
××++−€140,895Value at the endof year 24€125,000Value after works0.50%Value increase peryear€704.47Increase in year25Property value,end of year 25€141,599Valueincrease sofar€16,599
  • Your property
  • The value increase (your assumption)

Year 25: €140,895 at the start of the year + increase of the year €704.47 (€140,895 × 0.50%) = €141,599 at the end of the year. Since the value after works (€125,000): €16,599 gained.

What this calculation leaves out

  • Year after year this is €125,000 × (1 + 0.50%)^25: the increase is applied once a year, on the value reached the year before.
  • An estimate, not an appraisal: the rate is yours, the same every year. The sale costs (agency, loan payoff) and the tax on the capital gain are not in this value — they are on the sale maps.
  • The works only count through the value after works you entered: the model adds nothing for them on top.

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