What the sale leaves after the loan and fees — T3 in Dammarie-lès-Lys — main home · ID 06Main homeNet Sale Proceeds Ledger
Sale at the end of year 20: after the costs and the loan repaid, €159,861 is left (before any aid still owed).
Where each number comes from
This figure is calculated from the inputs only.
Sale price (year 20)€217,194
Agency fee (year 20)€10,860
Loan payoff costs (year 20)€460
What the sale leaves (year 20)€159,861
| Year | Sale price | Agency fee | Loan payoff costs | Loan left to repay1 | What the sale leaves (before tax) |
|---|---|---|---|---|---|
| 1 | €179,780 | €8,989 | €1,655 | €165,548 | €3,588 |
| 2 | €181,578 | €9,079 | €1,609 | €160,947 | €9,943 |
| 3 | €183,394 | €9,170 | €1,562 | €156,191 | €16,471 |
| 4 | €185,228 | €9,261 | €1,513 | €151,276 | €23,177 |
| 5 | €187,080 | €9,354 | €1,462 | €146,197 | €30,067 |
| 6 | €188,951 | €9,448 | €1,409 | €140,947 | €37,146 |
| 7 | €190,840 | €9,542 | €1,355 | €135,522 | €44,421 |
| 8 | €192,748 | €9,637 | €1,299 | €129,914 | €51,898 |
| 9 | €194,676 | €9,734 | €1,241 | €124,119 | €59,582 |
| 10 | €196,623 | €9,831 | €1,181 | €118,130 | €67,481 |
| 11 | €198,589 | €9,929 | €1,119 | €111,940 | €75,600 |
| 12 | €200,575 | €10,029 | €1,055 | €105,542 | €83,948 |
| 13 | €202,581 | €10,129 | €989 | €98,931 | €92,532 |
| 14 | €204,606 | €10,230 | €921 | €92,097 | €101,358 |
| 15 | €206,652 | €10,333 | €850 | €85,035 | €110,434 |
| 16 | €208,719 | €10,436 | €777 | €77,736 | €119,769 |
| 17 | €210,806 | €10,540 | €702 | €70,193 | €129,371 |
| 18 | €212,914 | €10,646 | €624 | €62,397 | €139,248 |
| 19 | €215,043 | €10,752 | €543 | €54,340 | €149,408 |
| 20 | €217,194 | €10,860 | €460 | €46,013 | €159,861 |
| 21 | €219,366 | €10,968 | €374 | €37,406 | €170,617 |
| 22 | €221,559 | €11,078 | €285 | €28,512 | €181,684 |
| 23 | €223,775 | €11,189 | €193 | €19,319 | €193,074 |
| 24 | €226,013 | €11,301 | €98 | €9,819 | €204,795 |
| 25 | €228,273 | €11,414 | €0 | €0 | €216,859 |