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
YearSale priceAgency feeLoan payoff costsLoan left to repay1What 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