Bailleur Lucide
Sign in
← Summary

Your total profit (if you sell) — map — Furnished flat-share in Melun — SCI à l’IS · ID 04SCI IS

The « Your profit over time » chart, tab « if you sell », year 0 to year 25, added up: the money put in at the purchase (negative), each year's bars added together colour by colour, then year 25's one-off amounts. The big circle is the chart's « Total profit » line at year 25.

← Calculation map
+++++++++++−€60,233Cash at purchase(day one)purchase (year 0)€162,727Rent kept afterall costs (thatyear)Σ years 1 to 25−€17,288Interest paid toyou by the companyΣ years 1 to 25€68,058Interest earned(or paid) on therent you keepΣ years 1 to 25−€30,035Company tax (IS)that yearΣ years 3 to 25€183,462Years 1 to 25,added up€134,519What the saleleaves after theloan and feesyear 25−€15,078Company tax on thesale profityear 25−€71,322Exit tax (on thepayout)year 25€1,044Cash left in thecompany accountafter the purchaseyear 25€49,164Year 25's one-offamountsTotal profit ifyou sell in year25€172,393
  • Adds to your gain
  • Money put in or going out
  • Group totals
  • the result

Year 25: −€60,233 (Cash at purchase (day one)) + €162,727 (Rent kept after all costs (that year)) − €17,288 (Interest paid to you by the company) + €68,058 (Interest earned (or paid) on the rent you keep) − €30,035 (Company tax (IS) that year) + €134,519 (What the sale leaves after the loan and fees) − €15,078 (Company tax on the sale profit) − €71,322 (Exit tax (on the payout)) + €1,044 (Cash left in the company account after the purchase (paid back)) = €172,393.

What this calculation leaves out

  • Same numbers as the chart: each circle is that colour’s bars added up, so a change in the inputs changes both. Money put in counts negative, so the total is what you gain on top of it.

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