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
| 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 |