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 1 would leave -€4,826 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 1)€119,180
Agency fee (year 1)€5,959
Loan payoff costs (year 1)€1,169
What the sale leaves (year 1)-€4,826
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