Bailleur Lucide
Sign in
← Summary

Your total profit (if you sell) — map — Furnished flat-share in Melun — LMNP · ID 02LMNP

The « Your profit over time » chart, tab « if you sell », year 0 to year 25, added up: the money put in at the purchase (negative), each year's bars added together colour by colour, then year 25's one-off amounts. The big circle is the chart's « Total profit » line at year 25.

← Calculation map
+++++++++−€60,233Cash at purchase(day one)purchase (year 0)€162,727Cash flow beforetax (rent − costs− loan payments,Σ years 1 to 25€27,474Interest on yourrental account(that year, afterΣ years 1 to 25−€87,176Income tax +socialcontributions thatΣ years 2 to 25€103,026Years 1 to 25,added up€134,519What the saleleaves after theloan and feesyear 25−€4,804Tax on the gainwhen you sellyear 25€1,044Cash left in yourrental accountafter the purchaseyear 25€130,760Year 25's one-offamountsTotal profit ifyou sell in year25€173,553
  • Adds to your gain
  • Money put in or going out
  • Group totals
  • the result

Year 25: −€60,233 (Cash at purchase (day one)) + €162,727 (Cash flow before tax (rent − costs − loan payments, that year)) + €27,474 (Interest on your rental account (that year, after the 31.40% flat tax)) − €87,176 (Income tax + social contributions that year (net of the CSG tax back)) + €134,519 (What the sale leaves after the loan and fees) − €4,804 (Tax on the gain when you sell) + €1,044 (Cash left in your rental account after the purchase (paid back)) = €173,553.

What this calculation leaves out

  • Same numbers as the chart: each circle is that colour’s bars added up, so a change in the inputs changes both. Money put in counts negative, so the total is what you gain on top of it.

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