Savings account for the rent you keep (below €0 = cash borrowed from your other properties or a lender) — Furnished flat-share in Melun — SCI à l’IS · ID 04SCI ISReinvestment/Financing Account
This page shows how the cash left in the company account after the purchase and the rent you keep each year accumulate in a savings account, with interest, after paying the company tax. Result for year 1: a balance of €6,150.
Where each number comes from
Each link opens the page that calculates that figure.
- Rent kept after all costs (cash flow) Cash Flow
- Interest paid to you by the company Compte-Courant Cash Effect
- Cash you add when the company is short (payments after the purchase) Owner payments after the purchase
- Company tax paid each year IS Ledger
- Profit the tax office sees (cumulative) Cumulative Pool
- Profit after allowed deductions Taxable Profit
- Interest on the money you lent your company Compte Courant
- Cash you add when the company is short (payments after the purchase) Owner payments after the purchase
- Wear-and-tear deduction (depreciation: building, improvements, furniture) Depreciation
- Interest on the money you lent your company Compte Courant
- Profit after allowed deductions Taxable Profit
- Profit after allowed deductions Taxable Profit
- Interest on the money you lent your company Compte Courant
- Cash you add when the company is short (payments after the purchase) Owner payments after the purchase
- Wear-and-tear deduction (depreciation: building, improvements, furniture) Depreciation
- Interest on the money you lent your company Compte Courant
- Profit the tax office sees (cumulative) Cumulative Pool
Each amount in the worked lines is rounded to the cent, so a line can differ by €0.01.
Part 1. Cash kept this yearCash Flow + Compte-Courant Cash Effect − IS paid
What the year adds to the account before interest: the rent kept after all costs, minus what the interest on your compte courant really takes out, minus the company tax (IS) paid at the end of the year. The company pays you interest on the money you lent it (a cost for the company: it lowers the taxable profit, and so the company tax once any carried losses are used up). You owe 31.4% personal tax on that interest and lend the other 68.6% straight back to the company — your compte courant grows by it, and the cash never leaves this account. So only the 31.4% leaves: that is the compte-courant cash effect. What you lent back then stays in this account like any other cash in it — earning the savings rate, or reducing what the company borrows from a lender or what you must pay in (Parts 2–3) — it is not counted twice here. It also grows your compte courant, which earns compte-courant interest from next year: a cost to the company, paid to you (see the Compte Courant page).
- Cash Flow€5,555
- +Compte-courant cash effect(-€490)
- −IS paid€0
- =Cash kept, Year 1€5,064
| Year | Cash Flow1 | Interest the company pays you2CCA interest | Your personal tax on it31.4% | Lent back to the company3Net reinjection | Compte-courant cash effect4 | Company tax (IS) paid5IS Annual | Cash kept6 |
|---|---|---|---|---|---|---|---|
| 1 | €5,555 | €1,562 | €490 | €1,071 | -€490 | €0 | €5,064 |
| 2 | €5,512 | €1,604 | €504 | €1,101 | -€504 | €0 | €5,008 |
| 3 | €5,469 | €1,648 | €518 | €1,131 | -€518 | €394 | €4,557 |
| 4 | €5,425 | €1,694 | €532 | €1,162 | -€532 | €800 | €4,094 |
| 5 | €5,381 | €1,740 | €546 | €1,194 | -€546 | €837 | €3,998 |
| 6 | €5,336 | €1,788 | €561 | €1,226 | -€561 | €874 | €3,900 |
| 7 | €5,291 | €1,837 | €577 | €1,260 | -€577 | €913 | €3,801 |
| 8 | €5,244 | €1,887 | €593 | €1,295 | -€593 | €1,003 | €3,648 |
| 9 | €5,198 | €1,939 | €609 | €1,330 | -€609 | €1,044 | €3,545 |
| 10 | €5,150 | €1,992 | €626 | €1,367 | -€626 | €1,086 | €3,439 |
| 11 | €5,102 | €2,047 | €643 | €1,404 | -€643 | €1,128 | €3,331 |
| 12 | €5,053 | €2,103 | €660 | €1,443 | -€660 | €1,173 | €3,220 |
| 13 | €5,004 | €2,161 | €679 | €1,482 | -€679 | €1,218 | €3,107 |
| 14 | €4,953 | €2,220 | €697 | €1,523 | -€697 | €1,264 | €2,992 |
| 15 | €4,902 | €2,281 | €716 | €1,565 | -€716 | €1,312 | €2,874 |
| 16 | €4,851 | €2,344 | €736 | €1,608 | -€736 | €1,449 | €2,666 |
| 17 | €4,799 | €2,408 | €756 | €1,652 | -€756 | €1,499 | €2,543 |
| 18 | €4,745 | €2,474 | €777 | €1,697 | -€777 | €1,550 | €2,418 |
| 19 | €4,692 | €2,542 | €798 | €1,744 | -€798 | €1,603 | €2,290 |
| 20 | €4,637 | €2,612 | €820 | €1,792 | -€820 | €1,657 | €2,160 |
| 21 | €12,199 | €2,683 | €843 | €1,841 | -€843 | €1,712 | €9,645 |
| 22 | €12,143 | €2,757 | €866 | €1,891 | -€866 | €1,777 | €9,501 |
| 23 | €12,086 | €2,833 | €889 | €1,943 | -€889 | €1,844 | €9,353 |
| 24 | €12,029 | €2,910 | €914 | €1,997 | -€914 | €1,913 | €9,202 |
| 25 | €11,970 | €2,990 | €939 | €2,051 | -€939 | €1,984 | €9,047 |
Part 2. Interest the account earnsReinvestment / Financing Interest
The lender's rate when the company runs short: 0.00% — ONE setting for the whole company (the portfolio's own setting, or the first property's own rate when it has none). The company can never be in overdraft: at 0%, you add the cash yourself whenever the whole company would go below 0 (Part 3).
Year 1: €1,044.04 × 4.00% = €41.76.
| Year | Opening Balance1 | Rate2 | Interest3 |
|---|---|---|---|
| 1 | €1,044 | 4.00% | €42 |
| 2 | €6,150 | 4.00% | €246 |
| 3 | €11,405 | 4.00% | €456 |
| 4 | €16,418 | 4.00% | €657 |
| 5 | €21,168 | 4.00% | €847 |
| 6 | €26,013 | 4.00% | €1,041 |
| 7 | €30,954 | 4.00% | €1,238 |
| 8 | €35,993 | 4.00% | €1,440 |
| 9 | €41,081 | 4.00% | €1,643 |
| 10 | €46,270 | 4.00% | €1,851 |
| 11 | €51,559 | 4.00% | €2,062 |
| 12 | €56,952 | 4.00% | €2,278 |
| 13 | €62,450 | 4.00% | €2,498 |
| 14 | €68,056 | 4.00% | €2,722 |
| 15 | €73,770 | 4.00% | €2,951 |
| 16 | €79,595 | 4.00% | €3,184 |
| 17 | €85,445 | 4.00% | €3,418 |
| 18 | €91,406 | 4.00% | €3,656 |
| 19 | €97,480 | 4.00% | €3,899 |
| 20 | €103,670 | 4.00% | €4,147 |
| 21 | €109,976 | 4.00% | €4,399 |
| 22 | €124,020 | 4.00% | €4,961 |
| 23 | €138,481 | 4.00% | €5,539 |
| 24 | €153,374 | 4.00% | €6,135 |
| 25 | €168,710 | 4.00% | €6,748 |
Part 3. Cash you add when the company is shortOwner payments after the purchase
With a 0% company rate, you add cash yourself — but only when the WHOLE company would end the year below 0, and exactly enough to bring it back to 0. Each payment after the purchase joins your compte courant: it earns compte-courant interest from next year and is repaid at the sale.
Year 1: before your payment = €1,044.04 + €41.76 + €5,064.33 = €6,150.13. Payment after the purchase = max(−€6,150.13, €0) = €0.00.
| Year | Before your payment1 | Cash you add (payment after the purchase)2 |
|---|---|---|
| 1 | €6,150 | €0 |
| 2 | €11,405 | €0 |
| 3 | €16,418 | €0 |
| 4 | €21,168 | €0 |
| 5 | €26,013 | €0 |
| 6 | €30,954 | €0 |
| 7 | €35,993 | €0 |
| 8 | €41,081 | €0 |
| 9 | €46,270 | €0 |
| 10 | €51,559 | €0 |
| 11 | €56,952 | €0 |
| 12 | €62,450 | €0 |
| 13 | €68,056 | €0 |
| 14 | €73,770 | €0 |
| 15 | €79,595 | €0 |
| 16 | €85,445 | €0 |
| 17 | €91,406 | €0 |
| 18 | €97,480 | €0 |
| 19 | €103,670 | €0 |
| 20 | €109,976 | €0 |
| 21 | €124,020 | €0 |
| 22 | €138,481 | €0 |
| 23 | €153,374 | €0 |
| 24 | €168,710 | €0 |
| 25 | €184,506 | €0 |
Part 4. The account, year after yearReinvestment / Financing Account
- Opening€1,044
- +Interest€42
- +Cash kept€5,064
- +Payment after the purchase€0
- =Closing, Year 1€6,150
| Year | Opening1 | Interest2 | Cash kept3 | Payment after the purchase4 | Closing5 | Before company tax6 |
|---|---|---|---|---|---|---|
| 1 | €1,044 | €42 | €5,064 | €0 | €6,150 | €6,150 |
| 2 | €6,150 | €246 | €5,008 | €0 | €11,405 | €11,405 |
| 3 | €11,405 | €456 | €4,557 | €0 | €16,418 | €16,812 |
| 4 | €16,418 | €657 | €4,094 | €0 | €21,168 | €22,362 |
| 5 | €21,168 | €847 | €3,998 | €0 | €26,013 | €28,044 |
| 6 | €26,013 | €1,041 | €3,900 | €0 | €30,954 | €33,859 |
| 7 | €30,954 | €1,238 | €3,801 | €0 | €35,993 | €39,811 |
| 8 | €35,993 | €1,440 | €3,648 | €0 | €41,081 | €45,903 |
| 9 | €41,081 | €1,643 | €3,545 | €0 | €46,270 | €52,135 |
| 10 | €46,270 | €1,851 | €3,439 | €0 | €51,559 | €58,510 |
| 11 | €51,559 | €2,062 | €3,331 | €0 | €56,952 | €65,031 |
| 12 | €56,952 | €2,278 | €3,220 | €0 | €62,450 | €71,702 |
| 13 | €62,450 | €2,498 | €3,107 | €0 | €68,056 | €78,525 |
| 14 | €68,056 | €2,722 | €2,992 | €0 | €73,770 | €85,504 |
| 15 | €73,770 | €2,951 | €2,874 | €0 | €79,595 | €92,641 |
| 16 | €79,595 | €3,184 | €2,666 | €0 | €85,445 | €99,940 |
| 17 | €85,445 | €3,418 | €2,543 | €0 | €91,406 | €107,400 |
| 18 | €91,406 | €3,656 | €2,418 | €0 | €97,480 | €115,025 |
| 19 | €97,480 | €3,899 | €2,290 | €0 | €103,670 | €122,817 |
| 20 | €103,670 | €4,147 | €2,160 | €0 | €109,976 | €130,781 |
| 21 | €109,976 | €4,399 | €9,645 | €0 | €124,020 | €146,537 |
| 22 | €124,020 | €4,961 | €9,501 | €0 | €138,481 | €162,775 |
| 23 | €138,481 | €5,539 | €9,353 | €0 | €153,374 | €179,511 |
| 24 | €153,374 | €6,135 | €9,202 | €0 | €168,710 | €196,761 |
| 25 | €168,710 | €6,748 | €9,047 | €0 | €184,506 | €214,541 |