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.

  1. Rent kept after all costs (cash flow) Cash Flow
  2. Interest paid to you by the company Compte-Courant Cash Effect
    1. Cash you add when the company is short (payments after the purchase) Owner payments after the purchase
  3. Company tax paid each year IS Ledger
    1. Profit the tax office sees (cumulative) Cumulative Pool
      1. Profit after allowed deductions Taxable Profit
        1. Interest on the money you lent your company Compte Courant
          1. Cash you add when the company is short (payments after the purchase) Owner payments after the purchase
        2. Wear-and-tear deduction (depreciation: building, improvements, furniture) Depreciation
    2. Profit after allowed deductions Taxable Profit
      1. Interest on the money you lent your company Compte Courant
        1. Cash you add when the company is short (payments after the purchase) Owner payments after the purchase
      2. Wear-and-tear deduction (depreciation: building, improvements, furniture) Depreciation

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
YearCash Flow1Interest the company pays you2CCA interestYour personal tax on it31.4%Lent back to the company3Net reinjectionCompte-courant cash effect4Company tax (IS) paid5IS AnnualCash 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.

YearOpening Balance1Rate2Interest3
1€1,0444.00%€42
2€6,1504.00%€246
3€11,4054.00%€456
4€16,4184.00%€657
5€21,1684.00%€847
6€26,0134.00%€1,041
7€30,9544.00%€1,238
8€35,9934.00%€1,440
9€41,0814.00%€1,643
10€46,2704.00%€1,851
11€51,5594.00%€2,062
12€56,9524.00%€2,278
13€62,4504.00%€2,498
14€68,0564.00%€2,722
15€73,7704.00%€2,951
16€79,5954.00%€3,184
17€85,4454.00%€3,418
18€91,4064.00%€3,656
19€97,4804.00%€3,899
20€103,6704.00%€4,147
21€109,9764.00%€4,399
22€124,0204.00%€4,961
23€138,4814.00%€5,539
24€153,3744.00%€6,135
25€168,7104.00%€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.

YearBefore your payment1Cash 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
Closing Balance (Year 1)€6,150
Before company tax (Year 1)€6,150Closing + all the IS paid so far added back
YearOpening1Interest2Cash kept3Payment after the purchase4Closing5Before 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