Profit after allowed deductions — Furnished flat-share in Melun — SCI à l’IS · ID 04SCI ISTaxable Profit

This page shows how we get from the profit to the profit after allowed deductions (the taxable profit). Result for year 1: €4,570 that year.

Where each number comes from

Each link opens the page that calculates that figure.

  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. Savings account for the rent you keep (below €0 = cash borrowed from your other properties or a lender) Reinvestment/Financing Account
    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
  3. 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. From profit to profit after allowed deductionsProfit → Taxable Profit

Year 1: compte courant interest deducted in full (no legal cap set) = €1,561.54. (the compte courant page, Part 2)

Account interest — Year 1: €1,044.04 × 4.00% = €41.76. (the savings account page, Part 2)

Year 1: taxable profit = €9,512.89 − €1,561.54 + €41.76 − €3,422.85 = €4,570.26.

YearProfit1CC Interest deducted2Account interest3Reinv. Int.DepreciationTaxable Profit4
1€9,513€1,562€42€3,423€4,570
2€9,602€1,604€246€3,423€4,821
3€9,695€1,648€456€3,423€5,080
4€9,792€1,694€657€3,423€5,333
5€9,893€1,740€847€3,423€5,577
6€9,999€1,788€1,041€3,423€5,829
7€10,108€1,837€1,238€3,423€6,087
8€10,223€1,887€1,440€3,086€6,689
9€10,342€1,939€1,643€3,086€6,959
10€10,465€1,992€1,851€3,086€7,238
11€10,594€2,047€2,062€3,086€7,523
12€10,728€2,103€2,278€3,086€7,817
13€10,868€2,161€2,498€3,086€8,119
14€11,013€2,220€2,722€3,086€8,429
15€11,164€2,281€2,951€3,086€8,747
16€11,321€2,344€3,184€2,500€9,661
17€11,484€2,408€3,418€2,500€9,993
18€11,653€2,474€3,656€2,500€10,335
19€11,829€2,542€3,899€2,500€10,687
20€12,012€2,612€4,147€2,500€11,048
21€12,199€2,683€4,399€2,500€11,415
22€12,143€2,757€4,961€2,500€11,847
23€12,086€2,833€5,539€2,500€12,293
24€12,029€2,910€6,135€2,500€12,753
25€11,970€2,990€6,748€2,500€13,228
Part 2. The account interest runs one year behind the taxInterest on the after-tax balance

The company tax is paid at the end of each year, out of the savings account. The account earns interest on its opening balance — last year's closing, after last year's tax was paid. So last year's tax lowers this year's interest, and so this year's taxable profit; this year's tax only affects next year. The loop between the tax and the interest is one year long — never inside a single year.

Year 1: the account opens at €1,044.04 (the cash left after the purchase) — no company tax has been paid yet. It earns €41.76 this year (the savings account page, Part 2). This year's tax (€0.00) is paid at the end of Year 1, so it lowers Year 2's opening — the tax and the interest never depend on each other within the same year.

YearCompany tax paid last year1Account opening2Account interest3Company tax paid this year4
1€0€1,044€42€0
2€0€6,150€246€0
3€0€11,405€456€394
4€394€16,418€657€800
5€800€21,168€847€837
6€837€26,013€1,041€874
7€874€30,954€1,238€913
8€913€35,993€1,440€1,003
9€1,003€41,081€1,643€1,044
10€1,044€46,270€1,851€1,086
11€1,086€51,559€2,062€1,128
12€1,128€56,952€2,278€1,173
13€1,173€62,450€2,498€1,218
14€1,218€68,056€2,722€1,264
15€1,264€73,770€2,951€1,312
16€1,312€79,595€3,184€1,449
17€1,449€85,445€3,418€1,499
18€1,499€91,406€3,656€1,550
19€1,550€97,480€3,899€1,603
20€1,603€103,670€4,147€1,657
21€1,657€109,976€4,399€1,712
22€1,712€124,020€4,961€1,777
23€1,777€138,481€5,539€1,844
24€1,844€153,374€6,135€1,913
25€1,913€168,710€6,748€1,984

Next step: the taxable profit is added into a running pool (with the purchase fees and declared repairs deducted once, in Year 1) — the Cumulative Pool page.