Your net worth (before any tax) — map — Furnished flat-share in Melun — SCI à l’IS · ID 04SCI IS
The « Your net worth over time » chart, tab « before any tax », at year 25: each part of that year's bar is a circle, and they add up to the chart's total (its line).
- Adds to your gain
- Money put in or going out
- the result
Year 25: €125,000 (Your equity (Day-1 equity + loan paid off)) + €162,727 (Rent kept after all costs (cumulative)) + €68,058 (Interest earned (or paid) on the rent you keep) − €17,288 (Interest paid to you by the company) + €16,599 (Property value increase) + €1,044 (Your cash in the company account (left after the purchase + shortfall payments after the purchase)) = €356,140.
What this calculation leaves out
- Same numbers as the chart: each circle is one part of the bar at this year, so a change in the inputs changes both.
Each amount in the worked lines is rounded to the cent, so a line can differ by €0.01.