Bailleur Lucide
Sign in
← Summary

Your total profit (if you sell) — map — T2 in Le Mée-sur-Seine — micro-foncier · ID 03Micro-foncier

The « Your profit over time » chart, tab « if you sell », year 0 to year 20, added up: the money put in at the purchase (negative), each year's bars added together colour by colour, then year 20's one-off amounts. The big circle is the chart's « Total profit » line at year 20.

← Calculation map
+++++−€14,850Cash at purchase(day one)purchase (year 0)−€26,166Cash flow beforetax (rent − costs− loan payments,Σ years 1 to 20−€49,451Income tax +socialcontributions thatΣ years 1 to 20−€75,617Years 1 to 20,added up€103,842What the saleleaves after theloan and feesyear 20Total profit ifyou sell in year20€13,375
  • Adds to your gain
  • Money put in or going out
  • Group totals
  • the result

Year 20: −€14,850 (Cash at purchase (day one)) − €26,166 (Cash flow before tax (rent − costs − loan payments, that year)) − €49,451 (Income tax + social contributions that year (net of the CSG tax back)) + €103,842 (What the sale leaves after the loan and fees) = €13,375.

What this calculation leaves out

  • Same numbers as the chart: each circle is that colour’s bars added up, so a change in the inputs changes both. Money put in counts negative, so the total is what you gain on top of it.

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