Rental account (LMNP) — map — Furnished flat-share in Melun — LMNP · ID 02LMNP
Your rental account over year 25: what it opened with, its interest, the rent left after costs and loan, the year's taxes, and what was paid in — down to the balance at the end of the year.
- Your account
- Rent left
- Taxes (the State)
Year 25: account at the start €93,742 + interest €3,750 + rent left before tax €11,970 − income tax €2,841 − social contributions €1,761 − flat tax on the interest €1,177 + CSG tax back €194.39 = €103,877 at the end of the year. With the taxes paid since the purchase (€87,369 + €12,576) that is €203,821 kept before taxes.
What this calculation leaves out
- No lender: when the account would go below 0 you pay in what is missing (payments after the purchase), so it never closes below 0.
- At a sale the account’s balance comes back to you on top of the sale proceeds (the « if you sell » map).
Each amount in the worked lines is rounded to the cent, so a line can differ by €0.01.