Property value increase — T3 in Melun — réel foncier · ID 05Réel foncierAppreciation
Year 20: the property is worth €201,331, €36,331 more than the value after works.
Where each number comes from
This figure is calculated from the inputs only.
Market value (year 20)€199,338
Value increase (year 20)€34,338Measured from the post-travaux estimate, not the original purchase price
| Year | Market value | ΔValue this year1 | Value increase2 |
|---|---|---|---|
| 1 | €165,000 | €0 | €0 |
| 2 | €166,650 | €1,650 | €1,650 |
| 3 | €168,317 | €1,667 | €3,317 |
| 4 | €170,000 | €1,683 | €5,000 |
| 5 | €171,700 | €1,700 | €6,700 |
| 6 | €173,417 | €1,717 | €8,417 |
| 7 | €175,151 | €1,734 | €10,151 |
| 8 | €176,902 | €1,752 | €11,902 |
| 9 | €178,671 | €1,769 | €13,671 |
| 10 | €180,458 | €1,787 | €15,458 |
| 11 | €182,263 | €1,805 | €17,263 |
| 12 | €184,085 | €1,823 | €19,085 |
| 13 | €185,926 | €1,841 | €20,926 |
| 14 | €187,785 | €1,859 | €22,785 |
| 15 | €189,663 | €1,878 | €24,663 |
| 16 | €191,560 | €1,897 | €26,560 |
| 17 | €193,475 | €1,916 | €28,475 |
| 18 | €195,410 | €1,935 | €30,410 |
| 19 | €197,364 | €1,954 | €32,364 |
| 20 | €199,338 | €1,974 | €34,338 |
| 21 | €201,331 | €1,993 | €36,331 |
| 22 | €203,345 | €2,013 | €38,345 |
| 23 | €205,378 | €2,033 | €40,378 |
| 24 | €207,432 | €2,054 | €42,432 |
| 25 | €209,506 | €2,074 | €44,506 |