Rent kept after all costs (cash flow) — Furnished flat-share in Melun — SCI à l’IS · ID 04SCI ISCash Flow

This page shows how we get from the rent to the cash you keep after every cost and the loan repayment, year by year. Result for year 1: €5,555 kept that year, €162,727 over all 25 years.

Where each number comes from

This figure is calculated from the inputs only.

Year:

Cash Flow (Year 1)€5,555

Σ Cash Flow€162,727

Year	Rent¹	Property Tax	Syndic	Other Fixed²	Yearly Repairs³	Loan Interest	Total Expenses⁴	Loan Principal	Cash Flow⁵
1	€19,665	€1,311	€1,724	€2,339	€1,229	€3,549	€10,152	€3,958	€5,555
2	€19,665	€1,329	€1,748	€2,339	€1,229	€3,417	€10,063	€4,090	€5,512
3	€19,665	€1,348	€1,773	€2,339	€1,229	€3,281	€9,970	€4,226	€5,469
4	€19,665	€1,367	€1,798	€2,339	€1,229	€3,140	€9,873	€4,367	€5,425
5	€19,665	€1,386	€1,823	€2,339	€1,229	€2,995	€9,772	€4,512	€5,381
6	€19,665	€1,405	€1,848	€2,339	€1,229	€2,844	€9,666	€4,663	€5,336
7	€19,665	€1,425	€1,874	€2,339	€1,229	€2,689	€9,557	€4,818	€5,291
8	€19,665	€1,445	€1,900	€2,339	€1,229	€2,529	€9,442	€4,978	€5,244
9	€19,665	€1,465	€1,927	€2,339	€1,229	€2,363	€9,323	€5,144	€5,198
10	€19,665	€1,486	€1,954	€2,339	€1,229	€2,192	€9,200	€5,315	€5,150
11	€19,665	€1,507	€1,981	€2,339	€1,229	€2,015	€9,071	€5,492	€5,102
12	€19,665	€1,528	€2,009	€2,339	€1,229	€1,832	€8,937	€5,675	€5,053
13	€19,665	€1,549	€2,037	€2,339	€1,229	€1,643	€8,797	€5,864	€5,004
14	€19,665	€1,571	€2,066	€2,339	€1,229	€1,448	€8,652	€6,059	€4,953
15	€19,665	€1,593	€2,095	€2,339	€1,229	€1,246	€8,501	€6,261	€4,902
16	€19,665	€1,615	€2,124	€2,339	€1,229	€1,037	€8,344	€6,470	€4,851
17	€19,665	€1,638	€2,154	€2,339	€1,229	€822	€8,181	€6,685	€4,799
18	€19,665	€1,661	€2,184	€2,339	€1,229	€599	€8,012	€6,908	€4,745
19	€19,665	€1,684	€2,214	€2,339	€1,229	€369	€7,836	€7,138	€4,692
20	€19,665	€1,707	€2,245	€2,339	€1,229	€132	€7,653	€7,375	€4,637
21	€19,665	€1,731	€2,277	€2,228	€1,229	€0	€7,466	€0	€12,199
22	€19,665	€1,755	€2,309	€2,228	€1,229	€0	€7,522	€0	€12,143
23	€19,665	€1,780	€2,341	€2,228	€1,229	€0	€7,579	€0	€12,086
24	€19,665	€1,805	€2,374	€2,228	€1,229	€0	€7,636	€0	€12,029
25	€19,665	€1,830	€2,407	€2,228	€1,229	€0	€7,695	€0	€11,970