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
| Year | Sale price | Agency fee | Loan payoff costs | Loan left to repay1 | What 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 |