Cash flow before tax (rent − costs − loan payments) — T3 in Melun — réel foncier · ID 05Réel foncierCash Flow

Year 20: -€235 of cash flow before tax (after every cost and the loan).

Where each number comes from

This figure is calculated from the inputs only.

Cash flow (year 20)-€235
Σ Cash flow-€25,466
YearRent1Property taxSyndicOther fixed costs2Loan interestTotal costs3Loan principalCash flow4
1€10,450€1,260€1,680€360€5,296€8,596€4,162-€2,308
2€10,607€1,285€1,714€360€5,155€8,514€4,303-€2,210
3€10,766€1,311€1,748€360€5,009€8,427€4,450-€2,111
4€10,927€1,337€1,783€360€4,857€8,337€4,601-€2,011
5€11,091€1,364€1,818€360€4,701€8,243€4,758-€1,909
6€11,258€1,391€1,855€360€4,539€8,145€4,919-€1,807
7€11,426€1,419€1,892€360€4,371€8,042€5,087-€1,703
8€11,598€1,447€1,930€360€4,198€7,935€5,260-€1,597
9€11,772€1,476€1,968€360€4,019€7,824€5,439-€1,491
10€11,948€1,506€2,008€360€3,834€7,708€5,624-€1,383
11€12,128€1,536€2,048€360€3,643€7,587€5,815-€1,274
12€12,310€1,567€2,089€360€3,445€7,461€6,013-€1,164
13€12,494€1,598€2,131€360€3,241€7,329€6,218-€1,053
14€12,682€1,630€2,173€360€3,029€7,192€6,429-€940
15€12,872€1,663€2,217€360€2,810€7,050€6,648-€826
16€13,065€1,696€2,261€360€2,584€6,901€6,874-€710
17€13,261€1,730€2,306€360€2,350€6,746€7,108-€593
18€13,460€1,764€2,352€360€2,109€6,585€7,350-€475
19€13,662€1,800€2,399€360€1,859€6,418€7,600-€356
20€13,867€1,836€2,447€360€1,600€6,243€7,858-€235
21€14,075€1,872€2,496€360€1,333€6,061€8,125-€112
22€14,286€1,910€2,546€360€1,056€5,872€8,402€11
23€14,500€1,948€2,597€360€771€5,676€8,688€137
24€14,718€1,987€2,649€360€475€5,471€8,983€263
25€14,938€2,027€2,702€360€169€5,258€9,289€391