Cost of selling — Furnished flat-share in Melun — SCI à l’IS · ID 04SCI ISSelling Cost Ledger

This page shows how we get from the sale price to the taxable profit on the sale, after the agency fee, the loan payoff costs and the book value left. Result if you sell in year 1: -€14,444.

Where each number comes from

Each link opens the page that calculates that figure.

  1. Wear-and-tear deduction (depreciation: building, improvements, furniture) Depreciation
Gross Sale Price (Year 1)€125,625
Net Book Value (Year 1)€132,728
Capital Gain (Year 1)-€14,444
YearGross Sale PriceAgency FeeRemaining Loan1Loan Payoff CostsNet Book ValueCapital Gain (before tax)
1€125,625€6,281€106,042€1,060€132,728-€14,444
2€126,253€6,313€101,952€1,020€129,305-€10,384
3€126,884€6,344€97,725€977€125,882-€6,319
4€127,519€6,376€93,359€934€122,459-€2,250
5€128,156€6,408€88,846€888€119,036€1,824
6€128,797€6,440€84,184€842€115,613€5,902
7€129,441€6,472€79,366€794€112,190€9,985
8€130,088€6,504€74,387€744€109,104€13,736
9€130,739€6,537€69,243€692€106,018€17,492
10€131,393€6,570€63,928€639€102,932€21,252
11€132,049€6,602€58,436€584€99,845€25,017
12€132,710€6,635€52,760€528€96,759€28,788
13€133,373€6,669€46,896€469€93,673€32,563
14€134,040€6,702€40,837€408€90,586€36,343
15€134,710€6,736€34,576€346€87,500€40,129
16€135,384€6,769€28,106€281€85,000€43,334
17€136,061€6,803€21,421€214€82,500€46,544
18€136,741€6,837€14,513€145€80,000€49,759
19€137,425€6,871€7,375€74€77,500€52,980
20€138,112€6,906€0€0€75,000€56,206
21€138,803€6,940€0€0€72,500€59,362
22€139,497€6,975€0€0€70,000€62,522
23€140,194€7,010€0€0€67,500€65,684
24€140,895€7,045€0€0€65,000€68,850
25€141,599€7,080€0€0€62,500€72,019