Buy or rent: money put in and each side’s net worth — T3 in Dammarie-lès-Lys — main home · ID 06Main homeSame cash flows, each side’s own final amount
Year 20 — Buy: cash if you sell + investments €160,470 · Rent: savings €86,641.
Where each number comes from
Each link opens the page that calculates that figure.
- Your payments year by year and the cash in hand Cash at purchase, payments after the purchase, extra cash at the sale
- Cash at purchase Down payment + works + furniture (+ the shortfall you cover when the loan is not enough)
- Payments after the purchase Unspent down payment used first, then what you pay after the purchase
- Cash at purchase Down payment + works + furniture (+ the shortfall you cover when the loan is not enough)
- Money lost and principal repaid, year by year Yearly outflow = money lost + principal repaid
- Loan paid off (equity built) Equity from Loan
- Cash at the end if you sell Sale price − selling costs − loans still owed + unspent down payment
- Cash at the end if you sell Sale price − selling costs − loans still owed + unspent down payment
- What the sale leaves after the loan and fees Net Sale Proceeds Ledger
- Tax: none while you own it, none at the sale No rent → no income tax; gain exempt (CGI art. 150 U, II-1°)
- Payments after the purchase Unspent down payment used first, then what you pay after the purchase
- Buy or rent: what each would have Buyer: cash if sold + investments; renter: savings
- Cash at the end if you sell Sale price − selling costs − loans still owed + unspent down payment
- What the sale leaves after the loan and fees Net Sale Proceeds Ledger
- Tax: none while you own it, none at the sale No rent → no income tax; gain exempt (CGI art. 150 U, II-1°)
- Payments after the purchase Unspent down payment used first, then what you pay after the purchase
- What each invests, year by year The same budget on both sides; the renter’s savings and the owner’s investments at the rate d
- Cash at purchase Down payment + works + furniture (+ the shortfall you cover when the loan is not enough)
- Payments after the purchase Unspent down payment used first, then what you pay after the purchase
- Cash at purchase Down payment + works + furniture (+ the shortfall you cover when the loan is not enough)
- Money lost and principal repaid, year by year Yearly outflow = money lost + principal repaid
- Loan paid off (equity built) Equity from Loan
- Cash at the end if you sell Sale price − selling costs − loans still owed + unspent down payment
- What you pay each month One year’s outflow ÷ 12, line by line
- Money lost and principal repaid, year by year Yearly outflow = money lost + principal repaid
- Loan paid off (equity built) Equity from Loan
- Money lost and principal repaid, year by year Yearly outflow = money lost + principal repaid
- Cash at the end if you sell Sale price − selling costs − loans still owed + unspent down payment
Part 1. The same money out of the pocketYear 0: the money put in at the purchase; then: the year’s budget, the same on both sides
| Year | Buy: out of the pocket | Rent: out of the pocket | Buy: cash if you sell + investments | Rent: savings |
|---|---|---|---|---|
| 1 | €41,827 | €41,827 | €3,588 | €30,315 |
| 2 | €56,230 | €56,230 | €9,943 | €33,145 |
| 3 | €70,710 | €70,710 | €16,471 | €35,988 |
| 4 | €85,269 | €85,269 | €23,177 | €38,845 |
| 5 | €99,907 | €99,907 | €30,067 | €41,716 |
| 6 | €114,628 | €114,628 | €37,146 | €44,599 |
| 7 | €129,432 | €129,432 | €44,421 | €47,495 |
| 8 | €144,321 | €144,321 | €51,898 | €50,402 |
| 9 | €159,297 | €159,297 | €59,582 | €53,321 |
| 10 | €174,362 | €174,362 | €67,481 | €56,251 |
| 11 | €189,517 | €189,517 | €75,600 | €59,192 |
| 12 | €204,764 | €204,764 | €83,948 | €62,142 |
| 13 | €220,105 | €220,105 | €92,532 | €65,102 |
| 14 | €235,543 | €235,543 | €101,358 | €68,071 |
| 15 | €251,077 | €251,077 | €110,434 | €71,048 |
| 16 | €266,712 | €266,712 | €119,769 | €74,032 |
| 17 | €282,448 | €282,448 | €129,371 | €77,024 |
| 18 | €298,372 | €298,372 | €139,331 | €80,105 |
| 19 | €314,515 | €314,515 | €149,692 | €83,309 |
| 20 | €330,882 | €330,882 | €160,470 | €86,641 |
| 21 | €347,476 | €347,476 | €171,679 | €90,107 |
| 22 | €364,299 | €364,299 | €183,336 | €93,711 |
| 23 | €381,354 | €381,354 | €195,456 | €97,460 |
| 24 | €398,646 | €398,646 | €208,057 | €101,358 |
| 25 | €416,178 | €416,178 | €221,155 | €105,412 |
Year 20 — Buy: cash if you sell + investments €160,470 · Rent: savings €86,641.