Loan paid off (equity built) — T2 in Le Mée-sur-Seine — micro-foncier · ID 03Micro-foncierEquity from Loan
By the end of year 20 you have paid off €87,385 of the loan; with the day-1 equity you own €85,385.
Where each number comes from
This figure is calculated from the inputs only.
Σ Loan paid off, year 20€87,385
| Year | Loan at the start of the year1 | Interest | Principal | Cumulative loan paid off (equity built)2Cumulative Loan paid off |
|---|---|---|---|---|
| 1 | €120,000 | €3,972 | €3,121 | €3,121 |
| 2 | €116,879 | €3,866 | €3,227 | €6,349 |
| 3 | €113,651 | €3,756 | €3,337 | €9,686 |
| 4 | €110,314 | €3,643 | €3,451 | €13,137 |
| 5 | €106,863 | €3,525 | €3,568 | €16,705 |
| 6 | €103,295 | €3,404 | €3,690 | €20,395 |
| 7 | €99,605 | €3,279 | €3,815 | €24,210 |
| 8 | €95,790 | €3,149 | €3,945 | €28,155 |
| 9 | €91,845 | €3,015 | €4,079 | €32,234 |
| 10 | €87,766 | €2,876 | €4,218 | €36,452 |
| 11 | €83,548 | €2,732 | €4,361 | €40,813 |
| 12 | €79,187 | €2,584 | €4,510 | €45,323 |
| 13 | €74,677 | €2,431 | €4,663 | €49,986 |
| 14 | €70,014 | €2,272 | €4,822 | €54,807 |
| 15 | €65,193 | €2,108 | €4,986 | €59,793 |
| 16 | €60,207 | €1,938 | €5,155 | €64,949 |
| 17 | €55,051 | €1,763 | €5,331 | €70,279 |
| 18 | €49,721 | €1,582 | €5,512 | €75,792 |
| 19 | €44,208 | €1,394 | €5,700 | €81,491 |
| 20 | €38,509 | €1,200 | €5,894 | €87,385 |
| 21 | €32,615 | €1,000 | €6,094 | €93,479 |
| 22 | €26,521 | €792 | €6,301 | €99,780 |
| 23 | €20,220 | €578 | €6,516 | €106,296 |
| 24 | €13,704 | €356 | €6,737 | €113,033 |
| 25 | €6,967 | €127 | €6,967 | €120,000 |
The equity you own is the day-1 equity plus the loan paid off:
- Day-1 equity (value after works − loan)(-€2,000)
- +Loan paid off, years 1–20€87,385
- =Equity you own, year 20€85,385