Cash flow of year 1 — map — T2 in Le Mée-sur-Seine — micro-foncier · ID 03Micro-foncier

What is left of year 1's rent once every cost, the loan payments and the year's income tax and social contributions are paid, with your numbers.

← Calculation mapSee the full calculation (year-by-year table) →
ΣΣΣ++−−−++€900.00Property tax€1,020Co-ownershipcharges€276.00Insurance andfixed costs€2,196Costs (excludingthe loan)€3,972Loan interest€3,121Loan capitalrepaid€7,094Loan payments€7,260Rent collected−€2,030Cash flow beforetax, year 1you add money€2,235Tax of year 1Cash flow aftertax, year 1−€4,265you add money€0Total before year1Cumulative cashflow after tax,end of year 1−€4,265you add money
  • Your money (rent)
  • Costs
  • Loan and CSG given back
  • Tax (the State)

Year 1: rent €7,260 − costs €2,196 − loan payments €7,094 = €2,030 short before tax; − tax €2,235 = €4,265 short after tax. End of year 1: −€4,265 (year 1) + €0 (total before year 1) = −€4,265.

What this calculation leaves out

  • Micro-foncier: the 30 % allowance replaces every cost for the tax — none of the costs above (nor the loan interest) is deducted from the taxable rent.
  • The capital repaid is not a cost: it builds your share of the property (the loan paid off page).
  • The interest of your rental savings and its flat tax are not here: they are on the « Your rental account » map (they come on top of this money).

Each amount in the worked lines is rounded to the cent, so a line can differ by €0.01.