Your net worth (if you sell) — map — T2 in Le Mée-sur-Seine — micro-foncier · ID 03Micro-foncier
The « Your net worth over time » chart, tab « if you sell », at year 20: each part of that year's bar is a circle, and they add up to the chart's total (its line).
- Adds to your gain
- Money put in or going out
- the result
Year 20: €85,385 (Your equity (Day-1 equity + loan paid off)) − €26,166 (Cash flow before tax (rent − costs − loan payments, cumulative)) + €25,982 (Property value increase) − €49,451 (Income tax + social contributions on the rent (cumulative, net of the CSG tax back)) − €7,525 (Sale costs (agency fee + loan payoff costs)) + €75,746 (Your cash in the rental account (left after the purchase + payments after the purchase)) = €103,970.
What this calculation leaves out
- Same numbers as the chart: each circle is one part of the bar at this year, so a change in the inputs changes both.
Each amount in the worked lines is rounded to the cent, so a line can differ by €0.01.