What the sale leaves after the loan and fees — Furnished flat-share in Melun — SCI à l’IS · ID 04SCI ISNet Sale Proceeds Ledger

This page shows how we get from the sale price to what the sale leaves after the agency fee, the loan payoff costs and the remaining loan. Result if you sell in year 25: €134,519.

Where each number comes from

This figure is calculated from the inputs only.

Gross Sale Price (Year 25)€141,599
Agency Fee (Year 25)€7,080
Loan Payoff Costs (Year 25)€0
Net Sale Proceeds (Year 25)€134,519
YearGross Sale PriceAgency FeeLoan Payoff CostsRemaining Loan1Net Sale Proceeds (before tax)
1€125,625€6,281€1,060€106,042€12,242
2€126,253€6,313€1,020€101,952€16,969
3€126,884€6,344€977€97,725€21,837
4€127,519€6,376€934€93,359€26,851
5€128,156€6,408€888€88,846€32,014
6€128,797€6,440€842€84,184€37,332
7€129,441€6,472€794€79,366€42,810
8€130,088€6,504€744€74,387€48,453
9€130,739€6,537€692€69,243€54,266
10€131,393€6,570€639€63,928€60,256
11€132,049€6,602€584€58,436€66,427
12€132,710€6,635€528€52,760€72,786
13€133,373€6,669€469€46,896€79,339
14€134,040€6,702€408€40,837€86,093
15€134,710€6,736€346€34,576€93,053
16€135,384€6,769€281€28,106€100,228
17€136,061€6,803€214€21,421€107,623
18€136,741€6,837€145€14,513€115,246
19€137,425€6,871€74€7,375€123,104
20€138,112€6,906€0€0€131,206
21€138,803€6,940€0€0€131,862
22€139,497€6,975€0€0€132,522
23€140,194€7,010€0€0€133,184
24€140,895€7,045€0€0€133,850
25€141,599€7,080€0€0€134,519