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 20 would leave €147,343 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 20)€201,331
Agency fee (year 20)€10,067
Loan payoff costs (year 20)€435
What the sale leaves (year 20)€147,343
| 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 |