Bailleur Lucide
Sign in
← Summary

Your net worth (before any tax) — map — Furnished flat-share in Melun — LMNP · ID 02LMNP

The « Your net worth over time » chart, tab « before any tax », at year 25: each part of that year's bar is a circle, and they add up to the chart's total (its line).

← Calculation map
+++++€125,000Your equity (Day-1equity + loan paidoff)€162,727Cash flow beforetax (rent − costs− loan payments,€92,057Interest earned(or paid) on yourrental account€16,599Property valueincrease€1,044Your cash in therental account(left after theYour net worth,end of year 25€397,428
  • Adds to your gain
  • the result

Year 25: €125,000 (Your equity (Day-1 equity + loan paid off)) + €162,727 (Cash flow before tax (rent − costs − loan payments, cumulative)) + €92,057 (Interest earned (or paid) on your rental account (cumulative, before tax)) + €16,599 (Property value increase) + €1,044 (Your cash in the rental account (left after the purchase + payments after the purchase)) = €397,428.

What this calculation leaves out

  • Same numbers as the chart: each circle is one part of the bar at this year, so a change in the inputs changes both.

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