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
YearLoan at the start of the year1InterestPrincipalCumulative 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