What the sale leaves after the loan and fees — T3 in Melun — réel foncier · ID 05Réel foncierNet Sale Proceeds Ledger
A sale at the end of year 1 would leave €921 after the agency fee and the loan, before the tax on the gain.
Where each number comes from
This figure is calculated from the inputs only.
Sale price (year 1)€166,650
Agency fee (year 1)€8,333
Loan payoff costs (year 1)€1,558
What the sale leaves (year 1)€921
| Year | Sale price | Agency fee | Loan payoff costs | Loan left to repay1 | What the sale leaves (before tax) |
|---|---|---|---|---|---|
| 1 | €166,650 | €8,333 | €1,558 | €155,838 | €921 |
| 2 | €168,317 | €8,416 | €1,515 | €151,535 | €6,850 |
| 3 | €170,000 | €8,500 | €1,471 | €147,085 | €12,944 |
| 4 | €171,700 | €8,585 | €1,425 | €142,484 | €19,206 |
| 5 | €173,417 | €8,671 | €1,377 | €137,727 | €25,642 |
| 6 | €175,151 | €8,758 | €1,328 | €132,807 | €32,258 |
| 7 | €176,902 | €8,845 | €1,277 | €127,720 | €39,060 |
| 8 | €178,671 | €8,934 | €1,225 | €122,461 | €46,053 |
| 9 | €180,458 | €9,023 | €1,170 | €117,022 | €53,243 |
| 10 | €182,263 | €9,113 | €1,114 | €111,398 | €60,638 |
| 11 | €184,085 | €9,204 | €1,056 | €105,583 | €68,242 |
| 12 | €185,926 | €9,296 | €996 | €99,570 | €76,064 |
| 13 | €187,785 | €9,389 | €934 | €93,352 | €84,110 |
| 14 | €189,663 | €9,483 | €869 | €86,923 | €92,388 |
| 15 | €191,560 | €9,578 | €803 | €80,276 | €100,904 |
| 16 | €193,475 | €9,674 | €734 | €73,402 | €109,666 |
| 17 | €195,410 | €9,771 | €663 | €66,294 | €118,683 |
| 18 | €197,364 | €9,868 | €589 | €58,944 | €127,962 |
| 19 | €199,338 | €9,967 | €513 | €51,345 | €137,513 |
| 20 | €201,331 | €10,067 | €435 | €43,487 | €147,343 |
| 21 | €203,345 | €10,167 | €354 | €35,361 | €157,462 |
| 22 | €205,378 | €10,269 | €270 | €26,960 | €167,880 |
| 23 | €207,432 | €10,372 | €183 | €18,272 | €178,606 |
| 24 | €209,506 | €10,475 | €93 | €9,289 | €189,649 |
| 25 | €211,601 | €10,580 | €0 | €0 | €201,021 |