Cash flow before tax (rent − costs − loan payments) — T2 in Le Mée-sur-Seine — micro-foncier · ID 03Micro-foncierCash Flow

Year 20: -€533 of cash flow before tax (after every cost and the loan).

Where each number comes from

This figure is calculated from the inputs only.

Year:

Cash flow (year 20)-€533

Σ Cash flow-€27,482

Year	Rent¹	Property tax	Syndic	Other fixed costs²	Loan interest	Total costs³	Loan principal	Cash flow⁴
1	€7,260	€900	€1,020	€276	€3,972	€6,168	€3,121	-€2,030
2	€7,369	€918	€1,040	€276	€3,866	€6,101	€3,227	-€1,959
3	€7,479	€936	€1,061	€276	€3,756	€6,030	€3,337	-€1,888
4	€7,592	€955	€1,082	€276	€3,643	€5,956	€3,451	-€1,816
5	€7,705	€974	€1,104	€276	€3,525	€5,880	€3,568	-€1,742
6	€7,821	€994	€1,126	€276	€3,404	€5,800	€3,690	-€1,668
7	€7,938	€1,014	€1,149	€276	€3,279	€5,717	€3,815	-€1,593
8	€8,057	€1,034	€1,172	€276	€3,149	€5,630	€3,945	-€1,518
9	€8,178	€1,054	€1,195	€276	€3,015	€5,540	€4,079	-€1,441
10	€8,301	€1,076	€1,219	€276	€2,876	€5,446	€4,218	-€1,363
11	€8,426	€1,097	€1,243	€276	€2,732	€5,349	€4,361	-€1,285
12	€8,552	€1,119	€1,268	€276	€2,584	€5,247	€4,510	-€1,205
13	€8,680	€1,141	€1,294	€276	€2,431	€5,142	€4,663	-€1,124
14	€8,810	€1,164	€1,319	€276	€2,272	€5,032	€4,822	-€1,043
15	€8,943	€1,188	€1,346	€276	€2,108	€4,917	€4,986	-€961
16	€9,077	€1,211	€1,373	€276	€1,938	€4,798	€5,155	-€877
17	€9,213	€1,236	€1,400	€276	€1,763	€4,675	€5,331	-€793
18	€9,351	€1,260	€1,428	€276	€1,582	€4,546	€5,512	-€707
19	€9,491	€1,285	€1,457	€276	€1,394	€4,412	€5,700	-€621
20	€9,634	€1,311	€1,486	€276	€1,200	€4,273	€5,894	-€533
21	€9,778	€1,337	€1,516	€276	€1,000	€4,129	€6,094	-€445
22	€9,925	€1,364	€1,546	€276	€792	€3,978	€6,301	-€355
23	€10,074	€1,391	€1,577	€276	€578	€3,822	€6,516	-€264
24	€10,225	€1,419	€1,608	€276	€356	€3,660	€6,737	-€172
25	€10,378	€1,448	€1,641	€276	€127	€3,491	€6,967	-€80