What each invests, year by year — T3 in Dammarie-lès-Lys — main home · ID 06Main homeThe same budget on both sides; the renter’s savings and the owner’s investments at the rate d

Renter’s savings (year 20): €86,641.

Where each number comes from

Each link opens the page that calculates that figure.

  1. Cash at purchase Down payment + works + furniture (+ the shortfall you cover when the loan is not enough)
  2. Payments after the purchase Unspent down payment used first, then what you pay after the purchase
    1. Cash at purchase Down payment + works + furniture (+ the shortfall you cover when the loan is not enough)
    2. Money lost and principal repaid, year by year Yearly outflow = money lost + principal repaid
      1. Loan paid off (equity built) Equity from Loan
    3. Cash at the end if you sell Sale price − selling costs − loans still owed + unspent down payment
  3. What you pay each month One year’s outflow ÷ 12, line by line
    1. Money lost and principal repaid, year by year Yearly outflow = money lost + principal repaid
      1. Loan paid off (equity built) Equity from Loan
Part 1. The year’s budget, the same on both sidesThe higher of what the buyer pays (loan payments counted to the end, even once repaid) and the rent + insurance
YearPaid by the buyerFreed loan paymentsRent and insuranceBudget
1€14,327€0€12,612€14,327
2€14,403€0€12,786€14,403
3€14,480€0€12,962€14,480
4€14,559€0€13,141€14,559
5€14,639€0€13,322€14,639
6€14,721€0€13,506€14,721
7€14,804€0€13,692€14,804
8€14,889€0€13,881€14,889
9€14,976€0€14,073€14,976
10€15,065€0€14,267€15,065
11€15,155€0€14,465€15,155
12€15,247€0€14,664€15,247
13€15,341€0€14,867€15,341
14€15,437€0€15,072€15,437
15€15,535€0€15,281€15,535
16€15,635€0€15,492€15,635
17€15,736€0€15,706€15,736
18€15,840€0€15,923€15,923
19€15,946€0€16,144€16,144
20€16,054€0€16,367€16,367
21€16,164€0€16,593€16,593
22€16,276€0€16,823€16,823
23€16,391€0€17,056€17,056
24€16,508€0€17,292€17,292
25€16,627€0€17,531€17,531
Part 2. The renter’s savings, year by yearWhat they earn (at d, already after tax), plus the budget, minus the rent and insurance
YearSavings at the startReturn (d)BudgetRent and insuranceSavings at the end
1€27,500€1,100€14,327-€12,612€30,315
2€30,315€1,213€14,403-€12,786€33,145
3€33,145€1,326€14,480-€12,962€35,988
4€35,988€1,440€14,559-€13,141€38,845
5€38,845€1,554€14,639-€13,322€41,716
6€41,716€1,669€14,721-€13,506€44,599
7€44,599€1,784€14,804-€13,692€47,495
8€47,495€1,900€14,889-€13,881€50,402
9€50,402€2,016€14,976-€14,073€53,321
10€53,321€2,133€15,065-€14,267€56,251
11€56,251€2,250€15,155-€14,465€59,192
12€59,192€2,368€15,247-€14,664€62,142
13€62,142€2,486€15,341-€14,867€65,102
14€65,102€2,604€15,437-€15,072€68,071
15€68,071€2,723€15,535-€15,281€71,048
16€71,048€2,842€15,635-€15,492€74,032
17€74,032€2,961€15,736-€15,706€77,024
18€77,024€3,081€15,923-€15,923€80,105
19€80,105€3,204€16,144-€16,144€83,309
20€83,309€3,332€16,367-€16,367€86,641
21€86,641€3,466€16,593-€16,593€90,107
22€90,107€3,604€16,823-€16,823€93,711
23€93,711€3,748€17,056-€17,056€97,460
24€97,460€3,898€17,292-€17,292€101,358
25€101,358€4,054€17,531-€17,531€105,412
Part 3. The owner’s investments, year by yearThe budget minus what the buyer pays: the loan payments no longer made, or the gap when the rent is above the owner’s costs
YearBudgetPaid by the buyerInvestedReturn (d)Investments at the end
1€14,327-€14,327€0€0€0
2€14,403-€14,403€0€0€0
3€14,480-€14,480€0€0€0
4€14,559-€14,559€0€0€0
5€14,639-€14,639€0€0€0
6€14,721-€14,721€0€0€0
7€14,804-€14,804€0€0€0
8€14,889-€14,889€0€0€0
9€14,976-€14,976€0€0€0
10€15,065-€15,065€0€0€0
11€15,155-€15,155€0€0€0
12€15,247-€15,247€0€0€0
13€15,341-€15,341€0€0€0
14€15,437-€15,437€0€0€0
15€15,535-€15,535€0€0€0
16€15,635-€15,635€0€0€0
17€15,736-€15,736€0€0€0
18€15,923-€15,840€83€0€83
19€16,144-€15,946€198€3€284
20€16,367-€16,054€313€11€609
21€16,593-€16,164€429€24€1,062
22€16,823-€16,276€547€42€1,651
23€17,056-€16,391€665€66€2,382
24€17,292-€16,508€784€95€3,261
25€17,531-€16,627€904€130€4,296