Loan paid off (equity built) — T3 in Melun — réel foncier · ID 05Réel foncierEquity from Loan
By the end of year 1 you have paid off €4,162 of the loan; with the day-1 equity you own €9,162.
Where each number comes from
This figure is calculated from the inputs only.
Σ Loan paid off, year 1€4,162
| Year | Loan at the start of the year1 | Interest | Principal | Cumulative loan paid off (equity built)2Cumulative Loan paid off |
|---|---|---|---|---|
| 1 | €160,000 | €5,296 | €4,162 | €4,162 |
| 2 | €155,838 | €5,155 | €4,303 | €8,465 |
| 3 | €151,535 | €5,009 | €4,450 | €12,915 |
| 4 | €147,085 | €4,857 | €4,601 | €17,516 |
| 5 | €142,484 | €4,701 | €4,758 | €22,273 |
| 6 | €137,727 | €4,539 | €4,919 | €27,193 |
| 7 | €132,807 | €4,371 | €5,087 | €32,280 |
| 8 | €127,720 | €4,198 | €5,260 | €37,539 |
| 9 | €122,461 | €4,019 | €5,439 | €42,978 |
| 10 | €117,022 | €3,834 | €5,624 | €48,602 |
| 11 | €111,398 | €3,643 | €5,815 | €54,417 |
| 12 | €105,583 | €3,445 | €6,013 | €60,430 |
| 13 | €99,570 | €3,241 | €6,218 | €66,648 |
| 14 | €93,352 | €3,029 | €6,429 | €73,077 |
| 15 | €86,923 | €2,810 | €6,648 | €79,724 |
| 16 | €80,276 | €2,584 | €6,874 | €86,598 |
| 17 | €73,402 | €2,350 | €7,108 | €93,706 |
| 18 | €66,294 | €2,109 | €7,350 | €101,056 |
| 19 | €58,944 | €1,859 | €7,600 | €108,655 |
| 20 | €51,345 | €1,600 | €7,858 | €116,513 |
| 21 | €43,487 | €1,333 | €8,125 | €124,639 |
| 22 | €35,361 | €1,056 | €8,402 | €133,040 |
| 23 | €26,960 | €771 | €8,688 | €141,728 |
| 24 | €18,272 | €475 | €8,983 | €150,711 |
| 25 | €9,289 | €169 | €9,289 | €160,000 |
The equity you own is the day-1 equity plus the loan paid off:
- Day-1 equity (value after works − loan)€5,000
- +Loan paid off, year 1€4,162
- =Equity you own, year 1€9,162