Réel foncier tax — map — T3 in Melun — réel foncier · ID 05Réel foncier

The income tax and social contributions on this property's rent in year 1, with your numbers: rent minus the deductible charges, then your marginal rate (30.00%) and the social contributions. You said you have other taxable income: a deficit lowers the tax on it.

−ΣΣ××ΣΣΣΣΣ−−−××××++−++€10,450Rent collected€770.00Tenant’s chargesin the rent€9,680Gross rent€5,296Loan interest€180.00Loan insurance€5,476Interest charges€1,260Property tax€1,680Co-ownershipcharges12 months12 months€13.00Home insurance permonth€156.00Home insurance€20.00Flat managementfee€24,000Works withinvoices€27,116Charges paid€770.00Recoverable part(not deductible)€26,346Other deductiblechargesRentaldeficit−€22,142deficit€0Taxable rentalincomenothing taxable30.00%Your marginal rate(TMI)€0Income tax17.20%Socialcontributions rate€0Socialcontributions€3,210Tax saved on yourother income€0Tax on thispropertyNet tax, year 1−€3,210a saving€0Before year 1Tax paid sofar, year 1−€3,210
  • The rent (your income)
  • The charges you pay
  • What lowers your tax
  • The tax (to the State)
  • nothing this year, or lost

Year 1: gross rent €9,680 − interest €5,476 − other charges €26,346 = a rental deficit of €22,142 — nothing taxable on this property, and €3,210 of tax saved on your other income: net tax a saving of €3,210.

What this map does and does not model

  • Works without invoices are never in any tax calculation: they count as money spent only.
  • The other yearly expenses you entered (travel, small equipment…) are not deductible in réel foncier (the flat fee covers them): they lower the cash flow, not the tax.
  • Your marginal rate is the same every year: a big deficit could lower it — not modelled.
  • The €10,700 cap is per household: other rental properties or other rental income are not modelled (this property alone). The higher cap for energy-renovation works is not modelled either.
  • If the property is sold within 3 years of a deficit set against your other income, that saving is taken back — on the resale map.

Each amount in the worked lines is rounded to the cent, so a line can differ by €0.01.