Your net worth (if you sell) — map — Furnished flat-share in Melun — LMNP · ID 02LMNP
The « Your net worth over time » chart, tab « if you sell », at year 25: each part of that year's bar is a circle, and they add up to the chart's total (its line).
- Adds to your gain
- Money put in or going out
- 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)) + €27,474 (Interest earned (or paid) on your rental account (cumulative, after the 31.40% flat tax)) + €16,599 (Property value increase) − €87,176 (Income tax + social contributions on the rent (cumulative, net of the CSG tax back)) − €7,080 (Sale costs (agency fee + loan payoff costs)) − €4,804 (Tax on the gain when you sell) + €1,044 (Your cash in the rental account (left after the purchase + payments after the purchase)) = €233,786.
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.