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 25: €72,019.
Where each number comes from
Each link opens the page that calculates that figure.
Gross Sale Price (Year 25)€141,599
Net Book Value (Year 25)€62,500
Capital Gain (Year 25)€72,019
| Year | Gross Sale Price | Agency Fee | Remaining Loan1 | Loan Payoff Costs | Net Book Value | Capital 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 |