Bailleur Lucide
Sign in
← Summary

Yearly return before company tax — map — Furnished flat-share in Melun — SCI à l’IS · ID 04SCI IS

Year 25, if you keep the property, as if the company paid no tax: every euro you put in, placed at the yearly rate until year 25, adds up to what the property is worth to you.

← Calculation mapSee the full calculation (year-by-year table) →

Your money grew as in a savings account paying 7.37% a year.

× (1 + 7.37%)²⁵invested 25 years+Put in at thepurchase€60,233becomes €356,140Net worth beforecompany tax€356,140year 25Yearlyreturnbefore7.37%a year
  • Your money (the same circles as the main map)
  • What you have, and the yearly return

You put in €60,233 at the purchase. Your company earned as much as a savings account paying 7.37% a year: the money you put in, placed at that rate, would give exactly €356,140 in year 25 — what you have (net worth before company tax, year 25).

What this calculation leaves out

  • This map reads the calculation the way a savings account works: each euro put in grows at the yearly rate until year N (× (1 + r)^(N − t)), and together they give the final amount. Only one yearly rate makes this true: that is the yearly return.
  • Only the money that leaves your pocket counts as money put in. The rent left, the account interest and the compte courant interest (lent back to the company) stay in the company: they are inside the final amount.
  • Rates are shown with 2 decimals, amounts under €1,000 with their cents and larger amounts in whole euros. Only the display is rounded: every calculation uses the exact amounts.
  • Not sold: the final amount is what the property is worth to you, not cash in hand (no selling costs, no tax on the sale).

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