Vous êtes sur la page 1sur 4

surface 36.

000

inflation
PRIX 252000 Taux interne #MACRO? Surface loyers
Effort ou
gain moyen
252000 € mensuel #MACRO? 36.00 0.50%
GAIN
7000 198000 TOTAL #MACRO? Taux isf 0.70%
Propriétaire Trésor Public Locataire
FRAIS Propriétaire #MACRO? Taux ass vie 2.50%

versement annuel
0 0.24 Trésor Public #MACRO? assurance vie 0

Locataire 106899.00 versement initial ass vie 100.00%

TOTAL 0.00 106899.00 75600.00

Autre Loyers Déficite impot


revenu duflot intérêts bilan sans pinel
Années Rangs foncier Frais robien amortissement Intérêts Résfoncier def imputable reportable cumul intéret foncier impot pinel
2014 0.00
2014 1.00 0.00 866.00 8665.92 0.00 6300.00 1499.92 1499.92 0.00 0.00 1499.92 #MACRO? ###
2015 2.00 0.00 870.33 8709.25 0.00 6300.00 1538.92 1538.92 0.00 0.00 1538.92 #MACRO? ###
2016 3.00 0.00 874.68 8752.80 0.00 6300.00 1578.11 1578.11 0.00 0.00 1578.11 #MACRO? ###
2017 4.00 0.00 879.06 8796.56 0.00 6300.00 1617.50 1617.50 0.00 0.00 1617.50 #MACRO? ###
2018 5.00 0.00 883.45 8840.54 0.00 6300.00 1657.09 1657.09 0.00 0.00 1657.09 #MACRO? ###
2019 6.00 0.00 887.87 8884.75 0.00 6300.00 1696.88 1696.88 0.00 0.00 1696.88 #MACRO? ###
2020 7.00 0.00 892.31 8929.17 0.00 6300.00 1736.86 1736.86 0.00 0.00 1736.86 #MACRO? ###
2021 8.00 0.00 896.77 8973.81 0.00 6300.00 1777.05 1777.05 0.00 0.00 1777.05 #MACRO? ###
2022 9.00 0.00 901.25 9018.68 0.00 6300.00 1817.43 1817.43 0.00 0.00 1817.43 #MACRO? ###
2023 10.00 0.00 905.76 9063.78 0.00 6300.00 1858.02 1858.02 0.00 0.00 1858.02 #MACRO? ###
2024 11.00 0.00 910.29 9109.10 0.00 6300.00 1898.81 1898.81 0.00 0.00 1898.81 #MACRO? ###
2025 12.00 0.00 914.84 9154.64 0.00 6300.00 1939.80 1939.80 0.00 0.00 1939.80 #MACRO? ###
0.00 0.00 0.00 0.00 0.00 0.00 0.00 ###
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Apport 0.00

taux inflation
immobilière prêt in fine 252000.00

0.50% TAUX in fine 2.50%

prêt amorti 0.00

TAUX amorti 2.00%

-2894.87 #MACRO?

#MACRO?

Gain CSG Gain fiscal


Effort
gain pinel gain impot annuel
-258300
### 0.00 #MACRO? #MACRO?
#MACRO? ### -232.49 #MACRO? #MACRO?
#MACRO? ### -238.53 #MACRO? #MACRO?
#MACRO? ### -244.61 #MACRO? #MACRO?
#MACRO? ### -250.71 #MACRO? #MACRO?
#MACRO? ### -256.85 #MACRO? #MACRO?
#MACRO? ### -263.02 #MACRO? #MACRO?
#MACRO? ### -269.21 #MACRO? #MACRO?
#MACRO? ### -275.44 #MACRO? #MACRO?
#MACRO? ### -281.70 #MACRO? #MACRO?
#MACRO? ### -287.99 #MACRO? #MACRO?
#MACRO? ### -294.32 #MACRO? #MACRO?
0.00
0.00
0.00
0.00
Situation familiale 2
Enfants à charge 0
Nombre d'handicapés 0
Salaire sans abattement 0
Pension 250000
Année 2014
Surface 36

1
Zone Abis 20.06 €/m²
Prix acquisition 252000 16.72
Autre revenu foncier annuel 0
sc 0.24
Frais acquisition 0
1

durée détention 12