What the sale leaves after the loan and fees — T2 in Le Mée-sur-Seine — micro-foncier · ID 03Micro-foncierNet Sale Proceeds Ledger

A sale at the end of year 20 would leave €103,842 after the agency fee and the loan, before the tax on the gain.

Where each number comes from

This figure is calculated from the inputs only.

Sale price (year 20)€143,982
Agency fee (year 20)€7,199
Loan payoff costs (year 20)€326
What the sale leaves (year 20)€103,842
YearSale priceAgency feeLoan payoff costsLoan left to repay1What the sale leaves (before tax)
1€119,180€5,959€1,169€116,879-€4,826
2€120,372€6,019€1,137€113,651-€435
3€121,576€6,079€1,103€110,314€4,080
4€122,791€6,140€1,069€106,863€8,720
5€124,019€6,201€1,033€103,295€13,490
6€125,259€6,263€996€99,605€18,395
7€126,512€6,326€958€95,790€23,438
8€127,777€6,389€918€91,845€28,624
9€129,055€6,453€878€87,766€33,958
10€130,345€6,517€835€83,548€39,444
11€131,649€6,582€792€79,187€45,087
12€132,965€6,648€747€74,677€50,893
13€134,295€6,715€700€70,014€56,866
14€135,638€6,782€652€65,193€63,012
15€136,994€6,850€602€60,207€69,336
16€138,364€6,918€551€55,051€75,844
17€139,748€6,987€497€49,721€82,543
18€141,145€7,057€442€44,208€89,438
19€142,557€7,128€385€38,509€96,535
20€143,982€7,199€326€32,615€103,842
21€145,422€7,271€265€26,521€111,365
22€146,876€7,344€202€20,220€119,111
23€148,345€7,417€137€13,704€127,087
24€149,829€7,491€70€6,967€135,301
25€151,327€7,566€0€0€143,761