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 25: €11,970 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 25)€11,970

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