Bailleur Lucide
Sign in
← Summary

How your net worth is calculated, figure by figure — Furnished flat-share in Melun — SCI à l’IS · ID 04SCI IS

In the middle, what the property leaves you at the end of the year you pick: your net worth if you keep it, or the cash in your pocket if you sell. Around it, the figures it is made of, joined by + and −. Press « + » on a circle to see where that figure comes from; click a circle for its formula with your numbers, then open its map when it has one, otherwise its calculation.

+−−+−−Cash you walk awaywith€232,626if you sell in year 25See its mapSale price€141,599end of year 25See its mapSelling costs€7,080agency + loan payoffSee its mapLoan left torepay€0end of year 25See its mapCash kept in thecompany€214,541total so far, beforecompany taxSee its mapTotal companytax if you sell€45,113tax paid + tax on thesaleSee its mapExit tax€71,322after the comptecourantSee its mapYearly returnif you sell5.55% per yearmoney-weighted,after the saleSee its mapMoney backyearyear 6sale ≥ all youpaid inSee its map
  • Property, loan and rent
  • Company tax (IS)
  • Cash and compte courant
  • Sale
  • The associates' money
  • the result
  • built on last year's closing (an opening balance)
  • another use of the figure (on hover)
  • +show / hide what goes into a figure
  • has its own map

In one line: In your pocket = sale price €141,599 − selling costs €7,080 − loan left to repay €0 + cash kept in the company €214,541 − total company tax if you sell €45,113 − exit tax €71,322 = €232,626

Each amount in the worked lines is rounded to the cent, so a line can differ by €0.01.