Si cela prend plus de 5 secondes, appuyez sur F5 (et cliquez éventuellement sur OK).
| Evolution Richesse | ||
|---|---|---|
| Sur 10 ans: | 25700 | +20.02 % |
| Sur 20 ans: | 67162 | +52.31 % |
| Cash Flow Moyen | |
|---|---|
| Années 1-20 | -1113 / an |
| Années 20-40 | 4286 / an |
| Rentabilité | |
|---|---|
| Brute | 5.61 % |
| Nette | 4.52 % |
| Nette Nette (années 1-20) | 4.12 % |
| Nette Nette (années 20+) | 3.34 % |
| Total opération | 129585 |
|---|---|
| Apport personnel | 9900 |
| Frais d'agence | 7700 |
| Frais de notaire | 9900 |
| Meubles et travaux | 800 |
| Prix net vendeur | 110000 |
| Frais de dossier et garantie | 1185 |
| Valeur du bien | 110800 |
| Prêt | |
|---|---|
| Capital emprunté | 119685 |
| Mensualités | 576.13 |
| Total mensualités par an | 6913.56 |
| Total sur la durée | 139886 |
| Cout du pret | 20201 |
| Evolution capacité d'emprunt | |
| Par mois | -436.13 |
| Sur la durée d'emprunt | -89555 |
Vous souhaitez des conseils personalisés sur l'investissement locatif, une annonce particulière, ou le régime LMNP ?
Connectez-vous pour voir la simulation complète et sauver vos simus (gratuit !).
| Flux de trésorerie | Trésorerie | Bilan avec revente (sans impot sur plus-value ou pénalités de remb. anticipé) | Evolution Rich. / Prix initial | Renta Richesse / prix initial | Renta "active" Richesse / prix courant | |||||||||
| Année | Loyers | Dépenses | Remb. Prêt | Régime optimal | Impot | Par an | Cumulative | Revente | Dette restante | Evol. Rich. Totale | Evol. Rich. par an | |||
| 1 | 7200 | -11300 | -1615 | Réel | 0 | -5715 | -5715 | 110800 | -119685 | -14600 | -14600 | -11.37 % | -11.37 % | -13.18 % |
| 2 | 7200 | -1400 | -6913 | Réel | 0 | -1113 | -6829 | 110800 | -114357 | -10387 | 4213 | -8.09 % | 3.28 % | 3.8 % |
| 3 | 7200 | -1400 | -6913 | Réel | 0 | -1113 | -7942 | 110800 | -108966 | -6109 | 4277 | -4.76 % | 3.33 % | 3.86 % |
| 4 | 7200 | -1400 | -6913 | Réel | 0 | -1113 | -9056 | 110800 | -103510 | -1766 | 4342 | -1.38 % | 3.38 % | 3.92 % |
| 5 | 7200 | -1400 | -6913 | Réel | 0 | -1113 | -10169 | 110800 | -97988 | 2641 | 4408 | +2.06 % | 3.43 % | 3.98 % |
| 6 | 7200 | -1400 | -6913 | Réel | 0 | -1113 | -11283 | 110800 | -92399 | 7117 | 4475 | +5.54 % | 3.49 % | 4.04 % |
| 7 | 7200 | -1400 | -6913 | Réel | 0 | -1113 | -12397 | 110800 | -86742 | 11659 | 4542 | +9.08 % | 3.54 % | 4.1 % |
| 8 | 7200 | -1400 | -6913 | Réel | 0 | -1113 | -13510 | 110800 | -81018 | 16270 | 4610 | +12.67 % | 3.59 % | 4.16 % |
| 9 | 7200 | -1400 | -6913 | Réel | 0 | -1113 | -14624 | 110800 | -75224 | 20951 | 4680 | +16.32 % | 3.64 % | 4.22 % |
| 10 | 7200 | -1400 | -6913 | Réel | 0 | -1113 | -15737 | 110800 | -69361 | 25700 | 4749 | +20.02 % | 3.7 % | 4.29 % |
| 11 | 7200 | -1400 | -6913 | Réel | 0 | -1113 | -16851 | 110800 | -63426 | 30521 | 4820 | +23.77 % | 3.75 % | 4.35 % |
| 12 | 7200 | -1400 | -6913 | Réel | 588 | -1701 | -18553 | 110800 | -57421 | 34825 | 4304 | +27.12 % | 3.35 % | 3.88 % |
| 13 | 7200 | -1400 | -6913 | Réel | 618 | -1732 | -20285 | 110800 | -51342 | 39172 | 4346 | +30.51 % | 3.38 % | 3.92 % |
| 14 | 7200 | -1400 | -6913 | Réel | 649 | -1762 | -22048 | 110800 | -45191 | 43560 | 4388 | +33.93 % | 3.42 % | 3.96 % |
| 15 | 7200 | -1400 | -6913 | Réel | 680 | -1794 | -23842 | 110800 | -38965 | 47992 | 4431 | +37.38 % | 3.45 % | 4.0 % |
| 16 | 7200 | -1400 | -6913 | Réel | 1482 | -2596 | -26438 | 110800 | -32664 | 51696 | 3704 | +40.26 % | 2.89 % | 3.34 % |
| 17 | 7200 | -1400 | -6913 | MicroBIC | 1513 | -2627 | -29065 | 110800 | -26287 | 55447 | 3750 | +43.18 % | 2.92 % | 3.38 % |
| 18 | 7200 | -1400 | -6913 | MicroBIC | 1513 | -2627 | -31692 | 110800 | -19833 | 59274 | 3827 | +46.16 % | 2.98 % | 3.45 % |
| 19 | 7200 | -1400 | -6913 | MicroBIC | 1513 | -2627 | -34319 | 110800 | -13301 | 63178 | 3904 | +49.2 % | 3.04 % | 3.52 % |
| 20 | 7200 | -1400 | -6913 | MicroBIC | 1513 | -2627 | -36946 | 110800 | -6690 | 67162 | 3983 | +52.31 % | 3.1 % | 3.6 % |
| 21 | 7200 | -1400 | -6913 | MicroBIC | 1513 | -2627 | -39573 | 110800 | 0 | 71226 | 4063 | +55.47 % | 3.16 % | 3.67 % |
| 22 | 7200 | -1400 | 0 | MicroBIC | 1513 | 4286 | -35287 | 110800 | 0 | 75512 | 4286 | +58.81 % | 3.34 % | 3.87 % |
| 23 | 7200 | -1400 | 0 | MicroBIC | 1513 | 4286 | -31000 | 110800 | 0 | 79799 | 4286 | +62.15 % | 3.34 % | 3.87 % |
| 24 | 7200 | -1400 | 0 | MicroBIC | 1513 | 4286 | -26714 | 110800 | 0 | 84085 | 4286 | +65.49 % | 3.34 % | 3.87 % |
| 25 | 7200 | -1400 | 0 | MicroBIC | 1513 | 4286 | -22427 | 110800 | 0 | 88372 | 4286 | +68.83 % | 3.34 % | 3.87 % |
| 26 | 7200 | -1400 | 0 | MicroBIC | 1513 | 4286 | -18141 | 110800 | 0 | 92658 | 4286 | +72.16 % | 3.34 % | 3.87 % |
| 27 | 7200 | -1400 | 0 | MicroBIC | 1513 | 4286 | -13854 | 110800 | 0 | 96945 | 4286 | +75.5 % | 3.34 % | 3.87 % |
| 28 | 7200 | -1400 | 0 | MicroBIC | 1513 | 4286 | -9568 | 110800 | 0 | 101231 | 4286 | +78.84 % | 3.34 % | 3.87 % |
| 29 | 7200 | -1400 | 0 | MicroBIC | 1513 | 4286 | -5281 | 110800 | 0 | 105518 | 4286 | +82.18 % | 3.34 % | 3.87 % |
| 30 | 7200 | -1400 | 0 | MicroBIC | 1513 | 4286 | -994 | 110800 | 0 | 109805 | 4286 | +85.52 % | 3.34 % | 3.87 % |
| 31 | 7200 | -1400 | 0 | MicroBIC | 1513 | 4286 | 3291 | 110800 | 0 | 114091 | 4286 | +88.86 % | 3.34 % | 3.87 % |
| 32 | 7200 | -1400 | 0 | MicroBIC | 1513 | 4286 | 7578 | 110800 | 0 | 118378 | 4286 | +92.19 % | 3.34 % | 3.87 % |
| 33 | 7200 | -1400 | 0 | MicroBIC | 1513 | 4286 | 11864 | 110800 | 0 | 122664 | 4286 | +95.53 % | 3.34 % | 3.87 % |
| 34 | 7200 | -1400 | 0 | MicroBIC | 1513 | 4286 | 16151 | 110800 | 0 | 126951 | 4286 | +98.87 % | 3.34 % | 3.87 % |
| 35 | 7200 | -1400 | 0 | MicroBIC | 1513 | 4286 | 20437 | 110800 | 0 | 131237 | 4286 | +102.21 % | 3.34 % | 3.87 % |
| 36 | 7200 | -1400 | 0 | MicroBIC | 1513 | 4286 | 24724 | 110800 | 0 | 135524 | 4286 | +105.55 % | 3.34 % | 3.87 % |
| 37 | 7200 | -1400 | 0 | MicroBIC | 1513 | 4286 | 29011 | 110800 | 0 | 139811 | 4286 | +108.89 % | 3.34 % | 3.87 % |
| 38 | 7200 | -1400 | 0 | MicroBIC | 1513 | 4286 | 33297 | 110800 | 0 | 144097 | 4286 | +112.23 % | 3.34 % | 3.87 % |
| 39 | 7200 | -1400 | 0 | MicroBIC | 1513 | 4286 | 37584 | 110800 | 0 | 148384 | 4286 | +115.56 % | 3.34 % | 3.87 % |
| 40 | 7200 | -1400 | 0 | MicroBIC | 1513 | 4286 | 41870 | 110800 | 0 | 152670 | 4286 | +118.9 % | 3.34 % | 3.87 % |
| 41 | 7200 | -1400 | 0 | MicroBIC | 1513 | 4286 | 46157 | 110800 | 0 | 156957 | 4286 | +122.24 % | 3.34 % | 3.87 % |
| 42 | 7200 | -1400 | 0 | MicroBIC | 1513 | 4286 | 50443 | 110800 | 0 | 161243 | 4286 | +125.58 % | 3.34 % | 3.87 % |
| 43 | 7200 | -1400 | 0 | MicroBIC | 1513 | 4286 | 54730 | 110800 | 0 | 165530 | 4286 | +128.92 % | 3.34 % | 3.87 % |
| 44 | 7200 | -1400 | 0 | MicroBIC | 1513 | 4286 | 59016 | 110800 | 0 | 169816 | 4286 | +132.26 % | 3.34 % | 3.87 % |
| 45 | 7200 | -1400 | 0 | MicroBIC | 1513 | 4286 | 63303 | 110800 | 0 | 174103 | 4286 | +135.59 % | 3.34 % | 3.87 % |
| 46 | 7200 | -1400 | 0 | MicroBIC | 1513 | 4286 | 67590 | 110800 | 0 | 178390 | 4286 | +138.93 % | 3.34 % | 3.87 % |
| 47 | 7200 | -1400 | 0 | MicroBIC | 1513 | 4286 | 71876 | 110800 | 0 | 182676 | 4286 | +142.27 % | 3.34 % | 3.87 % |
| 48 | 7200 | -1400 | 0 | MicroBIC | 1513 | 4286 | 76163 | 110800 | 0 | 186963 | 4286 | +145.61 % | 3.34 % | 3.87 % |
| 49 | 7200 | -1400 | 0 | MicroBIC | 1513 | 4286 | 80449 | 110800 | 0 | 191249 | 4286 | +148.95 % | 3.34 % | 3.87 % |
| 50 | 7200 | -1400 | 0 | MicroBIC | 1513 | 4286 | 84736 | 110800 | 0 | 195536 | 4286 | +152.29 % | 3.34 % | 3.87 % |
| 51 | 7200 | -1400 | 0 | MicroBIC | 1513 | 4286 | 89022 | 110800 | 0 | 199822 | 4286 | +155.63 % | 3.34 % | 3.87 % |
| 52 | 7200 | -1400 | 0 | MicroBIC | 1513 | 4286 | 93309 | 110800 | 0 | 204109 | 4286 | +158.96 % | 3.34 % | 3.87 % |
| 53 | 7200 | -1400 | 0 | MicroBIC | 1513 | 4286 | 97595 | 110800 | 0 | 208395 | 4286 | +162.3 % | 3.34 % | 3.87 % |
| 54 | 7200 | -1400 | 0 | MicroBIC | 1513 | 4286 | 101882 | 110800 | 0 | 212682 | 4286 | +165.64 % | 3.34 % | 3.87 % |
| 55 | 7200 | -1400 | 0 | MicroBIC | 1513 | 4286 | 106169 | 110800 | 0 | 216969 | 4286 | +168.98 % | 3.34 % | 3.87 % |
| Tableau d'amortissement mensuel | Prix Assurance | Mensualité Totale | ||||
| Mois | Mensualité | Dont capital | Intérêts | Résiduel | ||
| 1 | 119.68 | 0.0 | 119.68 | 119685.0 | 14.96 | 134.65 |
| 2 | 119.68 | 0.0 | 119.68 | 119685.0 | 14.96 | 134.65 |
| 3 | 119.68 | 0.0 | 119.68 | 119685.0 | 14.96 | 134.65 |
| 4 | 119.68 | 0.0 | 119.68 | 119685.0 | 14.96 | 134.65 |
| 5 | 119.68 | 0.0 | 119.68 | 119685.0 | 14.96 | 134.65 |
| 6 | 119.68 | 0.0 | 119.68 | 119685.0 | 14.96 | 134.65 |
| 7 | 119.68 | 0.0 | 119.68 | 119685.0 | 14.96 | 134.65 |
| 8 | 119.68 | 0.0 | 119.68 | 119685.0 | 14.96 | 134.65 |
| 9 | 119.68 | 0.0 | 119.68 | 119685.0 | 14.96 | 134.65 |
| 10 | 119.68 | 0.0 | 119.68 | 119685.0 | 14.96 | 134.65 |
| 11 | 119.68 | 0.0 | 119.68 | 119685.0 | 14.96 | 134.65 |
| 12 | 119.68 | 0.0 | 119.68 | 119685.0 | 14.96 | 134.65 |
| 13 | 561.17 | 441.48 | 119.68 | 119243.52 | 14.96 | 576.13 |
| 14 | 561.17 | 441.93 | 119.24 | 118801.59 | 14.96 | 576.13 |
| 15 | 561.17 | 442.37 | 118.8 | 118359.22 | 14.96 | 576.13 |
| 16 | 561.17 | 442.81 | 118.36 | 117916.41 | 14.96 | 576.13 |
| 17 | 561.17 | 443.25 | 117.92 | 117473.16 | 14.96 | 576.13 |
| 18 | 561.17 | 443.7 | 117.47 | 117029.46 | 14.96 | 576.13 |
| 19 | 561.17 | 444.14 | 117.03 | 116585.32 | 14.96 | 576.13 |
| 20 | 561.17 | 444.58 | 116.59 | 116140.74 | 14.96 | 576.13 |
| 21 | 561.17 | 445.03 | 116.14 | 115695.71 | 14.96 | 576.13 |
| 22 | 561.17 | 445.47 | 115.7 | 115250.23 | 14.96 | 576.13 |
| 23 | 561.17 | 445.92 | 115.25 | 114804.32 | 14.96 | 576.13 |
| 24 | 561.17 | 446.37 | 114.8 | 114357.95 | 14.96 | 576.13 |
| 25 | 561.17 | 446.81 | 114.36 | 113911.14 | 14.96 | 576.13 |
| 26 | 561.17 | 447.26 | 113.91 | 113463.88 | 14.96 | 576.13 |
| 27 | 561.17 | 447.71 | 113.46 | 113016.17 | 14.96 | 576.13 |
| 28 | 561.17 | 448.15 | 113.02 | 112568.02 | 14.96 | 576.13 |
| 29 | 561.17 | 448.6 | 112.57 | 112119.42 | 14.96 | 576.13 |
| 30 | 561.17 | 449.05 | 112.12 | 111670.37 | 14.96 | 576.13 |
| 31 | 561.17 | 449.5 | 111.67 | 111220.87 | 14.96 | 576.13 |
| 32 | 561.17 | 449.95 | 111.22 | 110770.92 | 14.96 | 576.13 |
| 33 | 561.17 | 450.4 | 110.77 | 110320.52 | 14.96 | 576.13 |
| 34 | 561.17 | 450.85 | 110.32 | 109869.67 | 14.96 | 576.13 |
| 35 | 561.17 | 451.3 | 109.87 | 109418.37 | 14.96 | 576.13 |
| 36 | 561.17 | 451.75 | 109.42 | 108966.62 | 14.96 | 576.13 |
| 37 | 561.17 | 452.2 | 108.97 | 108514.42 | 14.96 | 576.13 |
| 38 | 561.17 | 452.66 | 108.51 | 108061.77 | 14.96 | 576.13 |
| 39 | 561.17 | 453.11 | 108.06 | 107608.66 | 14.96 | 576.13 |
| 40 | 561.17 | 453.56 | 107.61 | 107155.1 | 14.96 | 576.13 |
| 41 | 561.17 | 454.01 | 107.16 | 106701.08 | 14.96 | 576.13 |
| 42 | 561.17 | 454.47 | 106.7 | 106246.61 | 14.96 | 576.13 |
| 43 | 561.17 | 454.92 | 106.25 | 105791.69 | 14.96 | 576.13 |
| 44 | 561.17 | 455.38 | 105.79 | 105336.31 | 14.96 | 576.13 |
| 45 | 561.17 | 455.83 | 105.34 | 104880.48 | 14.96 | 576.13 |
| 46 | 561.17 | 456.29 | 104.88 | 104424.19 | 14.96 | 576.13 |
| 47 | 561.17 | 456.75 | 104.42 | 103967.45 | 14.96 | 576.13 |
| 48 | 561.17 | 457.2 | 103.97 | 103510.24 | 14.96 | 576.13 |
| 49 | 561.17 | 457.66 | 103.51 | 103052.58 | 14.96 | 576.13 |
| 50 | 561.17 | 458.12 | 103.05 | 102594.47 | 14.96 | 576.13 |
| 51 | 561.17 | 458.58 | 102.59 | 102135.89 | 14.96 | 576.13 |
| 52 | 561.17 | 459.03 | 102.14 | 101676.86 | 14.96 | 576.13 |
| 53 | 561.17 | 459.49 | 101.68 | 101217.37 | 14.96 | 576.13 |
| 54 | 561.17 | 459.95 | 101.22 | 100757.41 | 14.96 | 576.13 |
| 55 | 561.17 | 460.41 | 100.76 | 100297.0 | 14.96 | 576.13 |
| 56 | 561.17 | 460.87 | 100.3 | 99836.13 | 14.96 | 576.13 |
| 57 | 561.17 | 461.33 | 99.84 | 99374.8 | 14.96 | 576.13 |
| 58 | 561.17 | 461.79 | 99.37 | 98913.0 | 14.96 | 576.13 |
| 59 | 561.17 | 462.26 | 98.91 | 98450.74 | 14.96 | 576.13 |
| 60 | 561.17 | 462.72 | 98.45 | 97988.03 | 14.96 | 576.13 |
| 61 | 561.17 | 463.18 | 97.99 | 97524.84 | 14.96 | 576.13 |
| 62 | 561.17 | 463.64 | 97.52 | 97061.2 | 14.96 | 576.13 |
| 63 | 561.17 | 464.11 | 97.06 | 96597.09 | 14.96 | 576.13 |
| 64 | 561.17 | 464.57 | 96.6 | 96132.52 | 14.96 | 576.13 |
| 65 | 561.17 | 465.04 | 96.13 | 95667.48 | 14.96 | 576.13 |
| 66 | 561.17 | 465.5 | 95.67 | 95201.98 | 14.96 | 576.13 |
| 67 | 561.17 | 465.97 | 95.2 | 94736.01 | 14.96 | 576.13 |
| 68 | 561.17 | 466.43 | 94.74 | 94269.58 | 14.96 | 576.13 |
| 69 | 561.17 | 466.9 | 94.27 | 93802.68 | 14.96 | 576.13 |
| 70 | 561.17 | 467.37 | 93.8 | 93335.31 | 14.96 | 576.13 |
| 71 | 561.17 | 467.83 | 93.34 | 92867.48 | 14.96 | 576.13 |
| 72 | 561.17 | 468.3 | 92.87 | 92399.18 | 14.96 | 576.13 |
| 73 | 561.17 | 468.77 | 92.4 | 91930.41 | 14.96 | 576.13 |
| 74 | 561.17 | 469.24 | 91.93 | 91461.17 | 14.96 | 576.13 |
| 75 | 561.17 | 469.71 | 91.46 | 90991.46 | 14.96 | 576.13 |
| 76 | 561.17 | 470.18 | 90.99 | 90521.28 | 14.96 | 576.13 |
| 77 | 561.17 | 470.65 | 90.52 | 90050.63 | 14.96 | 576.13 |
| 78 | 561.17 | 471.12 | 90.05 | 89579.51 | 14.96 | 576.13 |
| 79 | 561.17 | 471.59 | 89.58 | 89107.92 | 14.96 | 576.13 |
| 80 | 561.17 | 472.06 | 89.11 | 88635.86 | 14.96 | 576.13 |
| 81 | 561.17 | 472.53 | 88.64 | 88163.33 | 14.96 | 576.13 |
| 82 | 561.17 | 473.01 | 88.16 | 87690.32 | 14.96 | 576.13 |
| 83 | 561.17 | 473.48 | 87.69 | 87216.84 | 14.96 | 576.13 |
| 84 | 561.17 | 473.95 | 87.22 | 86742.89 | 14.96 | 576.13 |
| 85 | 561.17 | 474.43 | 86.74 | 86268.46 | 14.96 | 576.13 |
| 86 | 561.17 | 474.9 | 86.27 | 85793.56 | 14.96 | 576.13 |
| 87 | 561.17 | 475.38 | 85.79 | 85318.19 | 14.96 | 576.13 |
| 88 | 561.17 | 475.85 | 85.32 | 84842.33 | 14.96 | 576.13 |
| 89 | 561.17 | 476.33 | 84.84 | 84366.01 | 14.96 | 576.13 |
| 90 | 561.17 | 476.8 | 84.37 | 83889.2 | 14.96 | 576.13 |
| 91 | 561.17 | 477.28 | 83.89 | 83411.92 | 14.96 | 576.13 |
| 92 | 561.17 | 477.76 | 83.41 | 82934.17 | 14.96 | 576.13 |
| 93 | 561.17 | 478.24 | 82.93 | 82455.93 | 14.96 | 576.13 |
| 94 | 561.17 | 478.71 | 82.46 | 81977.22 | 14.96 | 576.13 |
| 95 | 561.17 | 479.19 | 81.98 | 81498.03 | 14.96 | 576.13 |
| 96 | 561.17 | 479.67 | 81.5 | 81018.35 | 14.96 | 576.13 |
| 97 | 561.17 | 480.15 | 81.02 | 80538.2 | 14.96 | 576.13 |
| 98 | 561.17 | 480.63 | 80.54 | 80057.57 | 14.96 | 576.13 |
| 99 | 561.17 | 481.11 | 80.06 | 79576.46 | 14.96 | 576.13 |
| 100 | 561.17 | 481.59 | 79.58 | 79094.87 | 14.96 | 576.13 |
| 101 | 561.17 | 482.07 | 79.09 | 78612.79 | 14.96 | 576.13 |
| 102 | 561.17 | 482.56 | 78.61 | 78130.23 | 14.96 | 576.13 |
| 103 | 561.17 | 483.04 | 78.13 | 77647.2 | 14.96 | 576.13 |
| 104 | 561.17 | 483.52 | 77.65 | 77163.67 | 14.96 | 576.13 |
| 105 | 561.17 | 484.01 | 77.16 | 76679.67 | 14.96 | 576.13 |
| 106 | 561.17 | 484.49 | 76.68 | 76195.18 | 14.96 | 576.13 |
| 107 | 561.17 | 484.97 | 76.2 | 75710.2 | 14.96 | 576.13 |
| 108 | 561.17 | 485.46 | 75.71 | 75224.74 | 14.96 | 576.13 |
| 109 | 561.17 | 485.94 | 75.22 | 74738.8 | 14.96 | 576.13 |
| 110 | 561.17 | 486.43 | 74.74 | 74252.37 | 14.96 | 576.13 |
| 111 | 561.17 | 486.92 | 74.25 | 73765.45 | 14.96 | 576.13 |
| 112 | 561.17 | 487.4 | 73.77 | 73278.05 | 14.96 | 576.13 |
| 113 | 561.17 | 487.89 | 73.28 | 72790.16 | 14.96 | 576.13 |
| 114 | 561.17 | 488.38 | 72.79 | 72301.78 | 14.96 | 576.13 |
| 115 | 561.17 | 488.87 | 72.3 | 71812.91 | 14.96 | 576.13 |
| 116 | 561.17 | 489.36 | 71.81 | 71323.55 | 14.96 | 576.13 |
| 117 | 561.17 | 489.85 | 71.32 | 70833.71 | 14.96 | 576.13 |
| 118 | 561.17 | 490.34 | 70.83 | 70343.37 | 14.96 | 576.13 |
| 119 | 561.17 | 490.83 | 70.34 | 69852.54 | 14.96 | 576.13 |
| 120 | 561.17 | 491.32 | 69.85 | 69361.23 | 14.96 | 576.13 |
| 121 | 561.17 | 491.81 | 69.36 | 68869.42 | 14.96 | 576.13 |
| 122 | 561.17 | 492.3 | 68.87 | 68377.12 | 14.96 | 576.13 |
| 123 | 561.17 | 492.79 | 68.38 | 67884.33 | 14.96 | 576.13 |
| 124 | 561.17 | 493.29 | 67.88 | 67391.04 | 14.96 | 576.13 |
| 125 | 561.17 | 493.78 | 67.39 | 66897.26 | 14.96 | 576.13 |
| 126 | 561.17 | 494.27 | 66.9 | 66402.99 | 14.96 | 576.13 |
| 127 | 561.17 | 494.77 | 66.4 | 65908.22 | 14.96 | 576.13 |
| 128 | 561.17 | 495.26 | 65.91 | 65412.96 | 14.96 | 576.13 |
| 129 | 561.17 | 495.76 | 65.41 | 64917.21 | 14.96 | 576.13 |
| 130 | 561.17 | 496.25 | 64.92 | 64420.95 | 14.96 | 576.13 |
| 131 | 561.17 | 496.75 | 64.42 | 63924.21 | 14.96 | 576.13 |
| 132 | 561.17 | 497.25 | 63.92 | 63426.96 | 14.96 | 576.13 |
| 133 | 561.17 | 497.74 | 63.43 | 62929.22 | 14.96 | 576.13 |
| 134 | 561.17 | 498.24 | 62.93 | 62430.98 | 14.96 | 576.13 |
| 135 | 561.17 | 498.74 | 62.43 | 61932.24 | 14.96 | 576.13 |
| 136 | 561.17 | 499.24 | 61.93 | 61433.0 | 14.96 | 576.13 |
| 137 | 561.17 | 499.74 | 61.43 | 60933.26 | 14.96 | 576.13 |
| 138 | 561.17 | 500.24 | 60.93 | 60433.03 | 14.96 | 576.13 |
| 139 | 561.17 | 500.74 | 60.43 | 59932.29 | 14.96 | 576.13 |
| 140 | 561.17 | 501.24 | 59.93 | 59431.05 | 14.96 | 576.13 |
| 141 | 561.17 | 501.74 | 59.43 | 58929.32 | 14.96 | 576.13 |
| 142 | 561.17 | 502.24 | 58.93 | 58427.08 | 14.96 | 576.13 |
| 143 | 561.17 | 502.74 | 58.43 | 57924.33 | 14.96 | 576.13 |
| 144 | 561.17 | 503.25 | 57.92 | 57421.09 | 14.96 | 576.13 |
| 145 | 561.17 | 503.75 | 57.42 | 56917.34 | 14.96 | 576.13 |
| 146 | 561.17 | 504.25 | 56.92 | 56413.09 | 14.96 | 576.13 |
| 147 | 561.17 | 504.76 | 56.41 | 55908.33 | 14.96 | 576.13 |
| 148 | 561.17 | 505.26 | 55.91 | 55403.07 | 14.96 | 576.13 |
| 149 | 561.17 | 505.77 | 55.4 | 54897.3 | 14.96 | 576.13 |
| 150 | 561.17 | 506.27 | 54.9 | 54391.03 | 14.96 | 576.13 |
| 151 | 561.17 | 506.78 | 54.39 | 53884.25 | 14.96 | 576.13 |
| 152 | 561.17 | 507.29 | 53.88 | 53376.97 | 14.96 | 576.13 |
| 153 | 561.17 | 507.79 | 53.38 | 52869.18 | 14.96 | 576.13 |
| 154 | 561.17 | 508.3 | 52.87 | 52360.87 | 14.96 | 576.13 |
| 155 | 561.17 | 508.81 | 52.36 | 51852.07 | 14.96 | 576.13 |
| 156 | 561.17 | 509.32 | 51.85 | 51342.75 | 14.96 | 576.13 |
| 157 | 561.17 | 509.83 | 51.34 | 50832.92 | 14.96 | 576.13 |
| 158 | 561.17 | 510.34 | 50.83 | 50322.59 | 14.96 | 576.13 |
| 159 | 561.17 | 510.85 | 50.32 | 49811.74 | 14.96 | 576.13 |
| 160 | 561.17 | 511.36 | 49.81 | 49300.38 | 14.96 | 576.13 |
| 161 | 561.17 | 511.87 | 49.3 | 48788.51 | 14.96 | 576.13 |
| 162 | 561.17 | 512.38 | 48.79 | 48276.13 | 14.96 | 576.13 |
| 163 | 561.17 | 512.89 | 48.28 | 47763.24 | 14.96 | 576.13 |
| 164 | 561.17 | 513.41 | 47.76 | 47249.83 | 14.96 | 576.13 |
| 165 | 561.17 | 513.92 | 47.25 | 46735.91 | 14.96 | 576.13 |
| 166 | 561.17 | 514.43 | 46.74 | 46221.48 | 14.96 | 576.13 |
| 167 | 561.17 | 514.95 | 46.22 | 45706.53 | 14.96 | 576.13 |
| 168 | 561.17 | 515.46 | 45.71 | 45191.07 | 14.96 | 576.13 |
| 169 | 561.17 | 515.98 | 45.19 | 44675.09 | 14.96 | 576.13 |
| 170 | 561.17 | 516.49 | 44.68 | 44158.59 | 14.96 | 576.13 |
| 171 | 561.17 | 517.01 | 44.16 | 43641.58 | 14.96 | 576.13 |
| 172 | 561.17 | 517.53 | 43.64 | 43124.05 | 14.96 | 576.13 |
| 173 | 561.17 | 518.05 | 43.12 | 42606.01 | 14.96 | 576.13 |
| 174 | 561.17 | 518.56 | 42.61 | 42087.45 | 14.96 | 576.13 |
| 175 | 561.17 | 519.08 | 42.09 | 41568.36 | 14.96 | 576.13 |
| 176 | 561.17 | 519.6 | 41.57 | 41048.76 | 14.96 | 576.13 |
| 177 | 561.17 | 520.12 | 41.05 | 40528.64 | 14.96 | 576.13 |
| 178 | 561.17 | 520.64 | 40.53 | 40008.0 | 14.96 | 576.13 |
| 179 | 561.17 | 521.16 | 40.01 | 39486.84 | 14.96 | 576.13 |
| 180 | 561.17 | 521.68 | 39.49 | 38965.16 | 14.96 | 576.13 |
| 181 | 561.17 | 522.2 | 38.97 | 38442.95 | 14.96 | 576.13 |
| 182 | 561.17 | 522.73 | 38.44 | 37920.23 | 14.96 | 576.13 |
| 183 | 561.17 | 523.25 | 37.92 | 37396.98 | 14.96 | 576.13 |
| 184 | 561.17 | 523.77 | 37.4 | 36873.2 | 14.96 | 576.13 |
| 185 | 561.17 | 524.3 | 36.87 | 36348.91 | 14.96 | 576.13 |
| 186 | 561.17 | 524.82 | 36.35 | 35824.09 | 14.96 | 576.13 |
| 187 | 561.17 | 525.35 | 35.82 | 35298.74 | 14.96 | 576.13 |
| 188 | 561.17 | 525.87 | 35.3 | 34772.87 | 14.96 | 576.13 |
| 189 | 561.17 | 526.4 | 34.77 | 34246.47 | 14.96 | 576.13 |
| 190 | 561.17 | 526.92 | 34.25 | 33719.55 | 14.96 | 576.13 |
| 191 | 561.17 | 527.45 | 33.72 | 33192.1 | 14.96 | 576.13 |
| 192 | 561.17 | 527.98 | 33.19 | 32664.12 | 14.96 | 576.13 |
| 193 | 561.17 | 528.51 | 32.66 | 32135.62 | 14.96 | 576.13 |
| 194 | 561.17 | 529.03 | 32.14 | 31606.58 | 14.96 | 576.13 |
| 195 | 561.17 | 529.56 | 31.61 | 31077.02 | 14.96 | 576.13 |
| 196 | 561.17 | 530.09 | 31.08 | 30546.93 | 14.96 | 576.13 |
| 197 | 561.17 | 530.62 | 30.55 | 30016.31 | 14.96 | 576.13 |
| 198 | 561.17 | 531.15 | 30.02 | 29485.15 | 14.96 | 576.13 |
| 199 | 561.17 | 531.68 | 29.49 | 28953.47 | 14.96 | 576.13 |
| 200 | 561.17 | 532.22 | 28.95 | 28421.25 | 14.96 | 576.13 |
| 201 | 561.17 | 532.75 | 28.42 | 27888.5 | 14.96 | 576.13 |
| 202 | 561.17 | 533.28 | 27.89 | 27355.22 | 14.96 | 576.13 |
| 203 | 561.17 | 533.81 | 27.36 | 26821.41 | 14.96 | 576.13 |
| 204 | 561.17 | 534.35 | 26.82 | 26287.06 | 14.96 | 576.13 |
| 205 | 561.17 | 534.88 | 26.29 | 25752.18 | 14.96 | 576.13 |
| 206 | 561.17 | 535.42 | 25.75 | 25216.76 | 14.96 | 576.13 |
| 207 | 561.17 | 535.95 | 25.22 | 24680.81 | 14.96 | 576.13 |
| 208 | 561.17 | 536.49 | 24.68 | 24144.32 | 14.96 | 576.13 |
| 209 | 561.17 | 537.03 | 24.14 | 23607.3 | 14.96 | 576.13 |
| 210 | 561.17 | 537.56 | 23.61 | 23069.73 | 14.96 | 576.13 |
| 211 | 561.17 | 538.1 | 23.07 | 22531.63 | 14.96 | 576.13 |
| 212 | 561.17 | 538.64 | 22.53 | 21993.0 | 14.96 | 576.13 |
| 213 | 561.17 | 539.18 | 21.99 | 21453.82 | 14.96 | 576.13 |
| 214 | 561.17 | 539.72 | 21.45 | 20914.1 | 14.96 | 576.13 |
| 215 | 561.17 | 540.26 | 20.91 | 20373.85 | 14.96 | 576.13 |
| 216 | 561.17 | 540.8 | 20.37 | 19833.05 | 14.96 | 576.13 |
| 217 | 561.17 | 541.34 | 19.83 | 19291.72 | 14.96 | 576.13 |
| 218 | 561.17 | 541.88 | 19.29 | 18749.84 | 14.96 | 576.13 |
| 219 | 561.17 | 542.42 | 18.75 | 18207.42 | 14.96 | 576.13 |
| 220 | 561.17 | 542.96 | 18.21 | 17664.46 | 14.96 | 576.13 |
| 221 | 561.17 | 543.51 | 17.66 | 17120.95 | 14.96 | 576.13 |
| 222 | 561.17 | 544.05 | 17.12 | 16576.9 | 14.96 | 576.13 |
| 223 | 561.17 | 544.59 | 16.58 | 16032.31 | 14.96 | 576.13 |
| 224 | 561.17 | 545.14 | 16.03 | 15487.17 | 14.96 | 576.13 |
| 225 | 561.17 | 545.68 | 15.49 | 14941.49 | 14.96 | 576.13 |
| 226 | 561.17 | 546.23 | 14.94 | 14395.26 | 14.96 | 576.13 |
| 227 | 561.17 | 546.77 | 14.4 | 13848.49 | 14.96 | 576.13 |
| 228 | 561.17 | 547.32 | 13.85 | 13301.17 | 14.96 | 576.13 |
| 229 | 561.17 | 547.87 | 13.3 | 12753.3 | 14.96 | 576.13 |
| 230 | 561.17 | 548.42 | 12.75 | 12204.88 | 14.96 | 576.13 |
| 231 | 561.17 | 548.96 | 12.2 | 11655.92 | 14.96 | 576.13 |
| 232 | 561.17 | 549.51 | 11.66 | 11106.4 | 14.96 | 576.13 |
| 233 | 561.17 | 550.06 | 11.11 | 10556.34 | 14.96 | 576.13 |
| 234 | 561.17 | 550.61 | 10.56 | 10005.73 | 14.96 | 576.13 |
| 235 | 561.17 | 551.16 | 10.01 | 9454.56 | 14.96 | 576.13 |
| 236 | 561.17 | 551.71 | 9.45 | 8902.85 | 14.96 | 576.13 |
| 237 | 561.17 | 552.27 | 8.9 | 8350.58 | 14.96 | 576.13 |
| 238 | 561.17 | 552.82 | 8.35 | 7797.76 | 14.96 | 576.13 |
| 239 | 561.17 | 553.37 | 7.8 | 7244.39 | 14.96 | 576.13 |
| 240 | 561.17 | 553.93 | 7.24 | 6690.47 | 14.96 | 576.13 |
| 241 | 561.17 | 554.48 | 6.69 | 6135.99 | 14.96 | 576.13 |
| 242 | 561.17 | 555.03 | 6.14 | 5580.95 | 14.96 | 576.13 |
| 243 | 561.17 | 555.59 | 5.58 | 5025.37 | 14.96 | 576.13 |
| 244 | 561.17 | 556.14 | 5.03 | 4469.22 | 14.96 | 576.13 |
| 245 | 561.17 | 556.7 | 4.47 | 3912.52 | 14.96 | 576.13 |
| 246 | 561.17 | 557.26 | 3.91 | 3355.26 | 14.96 | 576.13 |
| 247 | 561.17 | 557.81 | 3.36 | 2797.45 | 14.96 | 576.13 |
| 248 | 561.17 | 558.37 | 2.8 | 2239.08 | 14.96 | 576.13 |
| 249 | 561.17 | 558.93 | 2.24 | 1680.15 | 14.96 | 576.13 |
| 250 | 561.17 | 559.49 | 1.68 | 1120.66 | 14.96 | 576.13 |
| 251 | 561.17 | 560.05 | 1.12 | 560.61 | 14.96 | 576.13 |
| 252 | 561.17 | 560.61 | 0.56 | -0.0 | 14.96 | 576.13 |
Connectez-vous pour voir la simulation complète et sauver vos simus (gratuit !).
| Flux de Base | Calcul impot régime réel | microBIC | Régime à choisir | Rentabilité Nette Nette | Flux Trésorerie | |||||||||||||||
| Année | Loyer | Charges | Mensualités | Charges déductibes (Interets + assur. Empr. + Charges) | Base | Déficit à reporter | Amort. de l'année | Base apres amort. | Amort. à reporter | Base apres report amort. | Base (imposable) apres report déficit | Amort. Reportables | Déficit Reportable (10 ans) | CSG | A payer | A payer | Par an | Cumulative | ||
| 1 | 7200 | 1400 | 1615 | 21800 | 0 | 14600 | 3573 | 0 | 3573 | 0 | 0 | 3573 | 14600 | 0 | 0 | 1513 | Réel | 4.52 % | -5715 | -5715 |
| 2 | 7200 | 1400 | 6913 | 2986 | 4213 | 0 | 3573 | 640 | 0 | 0 | 0 | 2933 | 14600 | 0 | 0 | 1513 | Réel | 4.52 % | -1113 | -6829 |
| 3 | 7200 | 1400 | 6913 | 2922 | 4277 | 0 | 3573 | 704 | 0 | 0 | 0 | 2228 | 14600 | 0 | 0 | 1513 | Réel | 4.52 % | -1113 | -7942 |
| 4 | 7200 | 1400 | 6913 | 2857 | 4342 | 0 | 3573 | 769 | 0 | 0 | 0 | 1459 | 14600 | 0 | 0 | 1513 | Réel | 4.52 % | -1113 | -9056 |
| 5 | 7200 | 1400 | 6913 | 2791 | 4408 | 0 | 3573 | 835 | 0 | 0 | 0 | 623 | 14600 | 0 | 0 | 1513 | Réel | 4.52 % | -1113 | -10169 |
| 6 | 7200 | 1400 | 6913 | 2724 | 4475 | 0 | 3573 | 901 | 0 | 278 | 0 | 0 | 14322 | 0 | 0 | 1513 | Réel | 4.52 % | -1113 | -11283 |
| 7 | 7200 | 1400 | 6913 | 2657 | 4542 | 0 | 3573 | 969 | 0 | 969 | 0 | 0 | 13353 | 0 | 0 | 1513 | Réel | 4.52 % | -1113 | -12397 |
| 8 | 7200 | 1400 | 6913 | 2589 | 4610 | 0 | 3573 | 1037 | 0 | 1037 | 0 | 0 | 12315 | 0 | 0 | 1513 | Réel | 4.52 % | -1113 | -13510 |
| 9 | 7200 | 1400 | 6913 | 2519 | 4680 | 0 | 3573 | 1106 | 0 | 1106 | 0 | 0 | 11208 | 0 | 0 | 1513 | Réel | 4.52 % | -1113 | -14624 |
| 10 | 7200 | 1400 | 6913 | 2450 | 4749 | 0 | 3573 | 1176 | 0 | 1176 | 0 | 0 | 10032 | 0 | 0 | 1513 | Réel | 4.52 % | -1113 | -15737 |
| 11 | 7200 | 1400 | 6913 | 2379 | 4820 | 0 | 3493 | 1327 | 0 | 1327 | 0 | 0 | 0 | 0 | 0 | 1513 | Réel | 4.52 % | -1113 | -16851 |
| 12 | 7200 | 1400 | 6913 | 2307 | 4892 | 0 | 3493 | 1398 | 0 | 1398 | 1398 | 0 | 0 | 240 | 588 | 1513 | Réel | 4.06 % | -1701 | -18553 |
| 13 | 7200 | 1400 | 6913 | 2235 | 4964 | 0 | 3493 | 1471 | 0 | 1471 | 1471 | 0 | 0 | 253 | 618 | 1513 | Réel | 4.04 % | -1732 | -20285 |
| 14 | 7200 | 1400 | 6913 | 2161 | 5038 | 0 | 3493 | 1544 | 0 | 1544 | 1544 | 0 | 0 | 265 | 649 | 1513 | Réel | 4.01 % | -1762 | -22048 |
| 15 | 7200 | 1400 | 6913 | 2087 | 5112 | 0 | 3493 | 1619 | 0 | 1619 | 1619 | 0 | 0 | 278 | 680 | 1513 | Réel | 3.99 % | -1794 | -23842 |
| 16 | 7200 | 1400 | 6913 | 2012 | 5187 | 0 | 1660 | 3527 | 0 | 3527 | 3527 | 0 | 0 | 606 | 1482 | 1513 | Réel | 3.36 % | -2596 | -26438 |
| 17 | 7200 | 1400 | 6913 | 1936 | 5263 | 0 | 1660 | 3603 | 0 | 3603 | 3603 | 0 | 0 | 619 | 1514 | 1513 | MicroBIC | 3.34 % | -2627 | -29065 |
| 18 | 7200 | 1400 | 6913 | 1859 | 5340 | 0 | 1660 | 3680 | 0 | 3680 | 3680 | 0 | 0 | 633 | 1547 | 1513 | MicroBIC | 3.34 % | -2627 | -31692 |
| 19 | 7200 | 1400 | 6913 | 1781 | 5418 | 0 | 1660 | 3758 | 0 | 3758 | 3758 | 0 | 0 | 646 | 1579 | 1513 | MicroBIC | 3.34 % | -2627 | -34319 |
| 20 | 7200 | 1400 | 6913 | 1702 | 5497 | 0 | 1660 | 3837 | 0 | 3837 | 3837 | 0 | 0 | 659 | 1613 | 1513 | MicroBIC | 3.34 % | -2627 | -36946 |
| 21 | 7200 | 1400 | 6913 | 1623 | 5576 | 0 | 1660 | 3916 | 0 | 3916 | 3916 | 0 | 0 | 673 | 1646 | 1513 | MicroBIC | 3.34 % | -2627 | -39573 |
| 22 | 7200 | 1400 | 0 | 1400 | 5799 | 0 | 1660 | 4139 | 0 | 4139 | 4139 | 0 | 0 | 712 | 1740 | 1513 | MicroBIC | 3.34 % | 4286 | -35287 |
| 23 | 7200 | 1400 | 0 | 1400 | 5799 | 0 | 1660 | 4139 | 0 | 4139 | 4139 | 0 | 0 | 712 | 1740 | 1513 | MicroBIC | 3.34 % | 4286 | -31000 |
| 24 | 7200 | 1400 | 0 | 1400 | 5799 | 0 | 1660 | 4139 | 0 | 4139 | 4139 | 0 | 0 | 712 | 1740 | 1513 | MicroBIC | 3.34 % | 4286 | -26714 |
| 25 | 7200 | 1400 | 0 | 1400 | 5799 | 0 | 1660 | 4139 | 0 | 4139 | 4139 | 0 | 0 | 712 | 1740 | 1513 | MicroBIC | 3.34 % | 4286 | -22427 |
| 26 | 7200 | 1400 | 0 | 1400 | 5799 | 0 | 1000 | 4799 | 0 | 4799 | 4799 | 0 | 0 | 825 | 2017 | 1513 | MicroBIC | 3.34 % | 4286 | -18141 |
| 27 | 7200 | 1400 | 0 | 1400 | 5799 | 0 | 1000 | 4799 | 0 | 4799 | 4799 | 0 | 0 | 825 | 2017 | 1513 | MicroBIC | 3.34 % | 4286 | -13854 |
| 28 | 7200 | 1400 | 0 | 1400 | 5799 | 0 | 1000 | 4799 | 0 | 4799 | 4799 | 0 | 0 | 825 | 2017 | 1513 | MicroBIC | 3.34 % | 4286 | -9568 |
| 29 | 7200 | 1400 | 0 | 1400 | 5799 | 0 | 1000 | 4799 | 0 | 4799 | 4799 | 0 | 0 | 825 | 2017 | 1513 | MicroBIC | 3.34 % | 4286 | -5281 |
| 30 | 7200 | 1400 | 0 | 1400 | 5799 | 0 | 1000 | 4799 | 0 | 4799 | 4799 | 0 | 0 | 825 | 2017 | 1513 | MicroBIC | 3.34 % | 4286 | -994 |
| 31 | 7200 | 1400 | 0 | 1400 | 5799 | 0 | 1000 | 4799 | 0 | 4799 | 4799 | 0 | 0 | 825 | 2017 | 1513 | MicroBIC | 3.34 % | 4286 | 3291 |
| 32 | 7200 | 1400 | 0 | 1400 | 5799 | 0 | 1000 | 4799 | 0 | 4799 | 4799 | 0 | 0 | 825 | 2017 | 1513 | MicroBIC | 3.34 % | 4286 | 7578 |
| 33 | 7200 | 1400 | 0 | 1400 | 5799 | 0 | 1000 | 4799 | 0 | 4799 | 4799 | 0 | 0 | 825 | 2017 | 1513 | MicroBIC | 3.34 % | 4286 | 11864 |
| 34 | 7200 | 1400 | 0 | 1400 | 5799 | 0 | 1000 | 4799 | 0 | 4799 | 4799 | 0 | 0 | 825 | 2017 | 1513 | MicroBIC | 3.34 % | 4286 | 16151 |
| 35 | 7200 | 1400 | 0 | 1400 | 5799 | 0 | 1000 | 4799 | 0 | 4799 | 4799 | 0 | 0 | 825 | 2017 | 1513 | MicroBIC | 3.34 % | 4286 | 20437 |
| 36 | 7200 | 1400 | 0 | 1400 | 5799 | 0 | 1000 | 4799 | 0 | 4799 | 4799 | 0 | 0 | 825 | 2017 | 1513 | MicroBIC | 3.34 % | 4286 | 24724 |
| 37 | 7200 | 1400 | 0 | 1400 | 5799 | 0 | 1000 | 4799 | 0 | 4799 | 4799 | 0 | 0 | 825 | 2017 | 1513 | MicroBIC | 3.34 % | 4286 | 29011 |
| 38 | 7200 | 1400 | 0 | 1400 | 5799 | 0 | 1000 | 4799 | 0 | 4799 | 4799 | 0 | 0 | 825 | 2017 | 1513 | MicroBIC | 3.34 % | 4286 | 33297 |
| 39 | 7200 | 1400 | 0 | 1400 | 5799 | 0 | 1000 | 4799 | 0 | 4799 | 4799 | 0 | 0 | 825 | 2017 | 1513 | MicroBIC | 3.34 % | 4286 | 37584 |
| 40 | 7200 | 1400 | 0 | 1400 | 5799 | 0 | 1000 | 4799 | 0 | 4799 | 4799 | 0 | 0 | 825 | 2017 | 1513 | MicroBIC | 3.34 % | 4286 | 41870 |
| 41 | 7200 | 1400 | 0 | 1400 | 5799 | 0 | 1000 | 4799 | 0 | 4799 | 4799 | 0 | 0 | 825 | 2017 | 1513 | MicroBIC | 3.34 % | 4286 | 46157 |
| 42 | 7200 | 1400 | 0 | 1400 | 5799 | 0 | 1000 | 4799 | 0 | 4799 | 4799 | 0 | 0 | 825 | 2017 | 1513 | MicroBIC | 3.34 % | 4286 | 50443 |
| 43 | 7200 | 1400 | 0 | 1400 | 5799 | 0 | 1000 | 4799 | 0 | 4799 | 4799 | 0 | 0 | 825 | 2017 | 1513 | MicroBIC | 3.34 % | 4286 | 54730 |
| 44 | 7200 | 1400 | 0 | 1400 | 5799 | 0 | 1000 | 4799 | 0 | 4799 | 4799 | 0 | 0 | 825 | 2017 | 1513 | MicroBIC | 3.34 % | 4286 | 59016 |
| 45 | 7200 | 1400 | 0 | 1400 | 5799 | 0 | 1000 | 4799 | 0 | 4799 | 4799 | 0 | 0 | 825 | 2017 | 1513 | MicroBIC | 3.34 % | 4286 | 63303 |
| 46 | 7200 | 1400 | 0 | 1400 | 5799 | 0 | 1000 | 4799 | 0 | 4799 | 4799 | 0 | 0 | 825 | 2017 | 1513 | MicroBIC | 3.34 % | 4286 | 67590 |
| 47 | 7200 | 1400 | 0 | 1400 | 5799 | 0 | 1000 | 4799 | 0 | 4799 | 4799 | 0 | 0 | 825 | 2017 | 1513 | MicroBIC | 3.34 % | 4286 | 71876 |
| 48 | 7200 | 1400 | 0 | 1400 | 5799 | 0 | 1000 | 4799 | 0 | 4799 | 4799 | 0 | 0 | 825 | 2017 | 1513 | MicroBIC | 3.34 % | 4286 | 76163 |
| 49 | 7200 | 1400 | 0 | 1400 | 5799 | 0 | 1000 | 4799 | 0 | 4799 | 4799 | 0 | 0 | 825 | 2017 | 1513 | MicroBIC | 3.34 % | 4286 | 80449 |
| 50 | 7200 | 1400 | 0 | 1400 | 5799 | 0 | 1000 | 4799 | 0 | 4799 | 4799 | 0 | 0 | 825 | 2017 | 1513 | MicroBIC | 3.34 % | 4286 | 84736 |
| 51 | 7200 | 1400 | 0 | 1400 | 5799 | 0 | 1000 | 4799 | 0 | 4799 | 4799 | 0 | 0 | 825 | 2017 | 1513 | MicroBIC | 3.34 % | 4286 | 89022 |
| 52 | 7200 | 1400 | 0 | 1400 | 5799 | 0 | 1000 | 4799 | 0 | 4799 | 4799 | 0 | 0 | 825 | 2017 | 1513 | MicroBIC | 3.34 % | 4286 | 93309 |
| 53 | 7200 | 1400 | 0 | 1400 | 5799 | 0 | 1000 | 4799 | 0 | 4799 | 4799 | 0 | 0 | 825 | 2017 | 1513 | MicroBIC | 3.34 % | 4286 | 97595 |
| 54 | 7200 | 1400 | 0 | 1400 | 5799 | 0 | 1000 | 4799 | 0 | 4799 | 4799 | 0 | 0 | 825 | 2017 | 1513 | MicroBIC | 3.34 % | 4286 | 101882 |
| 55 | 7200 | 1400 | 0 | 1400 | 5799 | 0 | 1000 | 4799 | 0 | 4799 | 4799 | 0 | 0 | 825 | 2017 | 1513 | MicroBIC | 3.34 % | 4286 | 106169 |
Connectez-vous pour voir la simulation complète et sauver vos simus (gratuit !).
| Ventilation (décomposition en composants) | |||||
| Composants | Part du prix | Valeur | Durée (années) | Taux annuel | |
| Terrain (non amorti !) | 10 % | 11000 | - | - | |
| Etanchéité / Ascenseurs / Aménagement | 25 % | 27500 | 15 | 6.67 % | |
| Gros œuvre | 50 % | 55000 | 55 | 1.82 % | |
| Toiture + Electricité | 15 % | 16500 | 25 | 4.0 % | |
| Frais acquisition (si amortis) | - | 0 | 55 | 1.82 % | |
| Meubles | - | 800 | 10 | 10.0 % | |
| Total à amortir | 90 % | 99800 | - | - | |
| Tableau d'amortissement | ||||||
| Année | Étanch. / Ascen. / Amén. | Gros œuvre | Toiture + Electricité | Frais acq. | Meubles | Amortissement |
| 1 | 1833 | 1000 | 660 | 0 | 80 | 3573 |
| 2 | 1833 | 1000 | 660 | 0 | 80 | 3573 |
| 3 | 1833 | 1000 | 660 | 0 | 80 | 3573 |
| 4 | 1833 | 1000 | 660 | 0 | 80 | 3573 |
| 5 | 1833 | 1000 | 660 | 0 | 80 | 3573 |
| 6 | 1833 | 1000 | 660 | 0 | 80 | 3573 |
| 7 | 1833 | 1000 | 660 | 0 | 80 | 3573 |
| 8 | 1833 | 1000 | 660 | 0 | 80 | 3573 |
| 9 | 1833 | 1000 | 660 | 0 | 80 | 3573 |
| 10 | 1833 | 1000 | 660 | 0 | 80 | 3573 |
| 11 | 1833 | 1000 | 660 | 0 | 0 | 3493 |
| 12 | 1833 | 1000 | 660 | 0 | 0 | 3493 |
| 13 | 1833 | 1000 | 660 | 0 | 0 | 3493 |
| 14 | 1833 | 1000 | 660 | 0 | 0 | 3493 |
| 15 | 1833 | 1000 | 660 | 0 | 0 | 3493 |
| 16 | 0 | 1000 | 660 | 0 | 0 | 1660 |
| 17 | 0 | 1000 | 660 | 0 | 0 | 1660 |
| 18 | 0 | 1000 | 660 | 0 | 0 | 1660 |
| 19 | 0 | 1000 | 660 | 0 | 0 | 1660 |
| 20 | 0 | 1000 | 660 | 0 | 0 | 1660 |
| 21 | 0 | 1000 | 660 | 0 | 0 | 1660 |
| 22 | 0 | 1000 | 660 | 0 | 0 | 1660 |
| 23 | 0 | 1000 | 660 | 0 | 0 | 1660 |
| 24 | 0 | 1000 | 660 | 0 | 0 | 1660 |
| 25 | 0 | 1000 | 660 | 0 | 0 | 1660 |
| 26 | 0 | 1000 | 0 | 0 | 0 | 1000 |
| 27 | 0 | 1000 | 0 | 0 | 0 | 1000 |
| 28 | 0 | 1000 | 0 | 0 | 0 | 1000 |
| 29 | 0 | 1000 | 0 | 0 | 0 | 1000 |
| 30 | 0 | 1000 | 0 | 0 | 0 | 1000 |
| 31 | 0 | 1000 | 0 | 0 | 0 | 1000 |
| 32 | 0 | 1000 | 0 | 0 | 0 | 1000 |
| 33 | 0 | 1000 | 0 | 0 | 0 | 1000 |
| 34 | 0 | 1000 | 0 | 0 | 0 | 1000 |
| 35 | 0 | 1000 | 0 | 0 | 0 | 1000 |
| 36 | 0 | 1000 | 0 | 0 | 0 | 1000 |
| 37 | 0 | 1000 | 0 | 0 | 0 | 1000 |
| 38 | 0 | 1000 | 0 | 0 | 0 | 1000 |
| 39 | 0 | 1000 | 0 | 0 | 0 | 1000 |
| 40 | 0 | 1000 | 0 | 0 | 0 | 1000 |
| 41 | 0 | 1000 | 0 | 0 | 0 | 1000 |
| 42 | 0 | 1000 | 0 | 0 | 0 | 1000 |
| 43 | 0 | 1000 | 0 | 0 | 0 | 1000 |
| 44 | 0 | 1000 | 0 | 0 | 0 | 1000 |
| 45 | 0 | 1000 | 0 | 0 | 0 | 1000 |
| 46 | 0 | 1000 | 0 | 0 | 0 | 1000 |
| 47 | 0 | 1000 | 0 | 0 | 0 | 1000 |
| 48 | 0 | 1000 | 0 | 0 | 0 | 1000 |
| 49 | 0 | 1000 | 0 | 0 | 0 | 1000 |
| 50 | 0 | 1000 | 0 | 0 | 0 | 1000 |
| 51 | 0 | 1000 | 0 | 0 | 0 | 1000 |
| 52 | 0 | 1000 | 0 | 0 | 0 | 1000 |
| 53 | 0 | 1000 | 0 | 0 | 0 | 1000 |
| 54 | 0 | 1000 | 0 | 0 | 0 | 1000 |
| 55 | 0 | 1000 | 0 | 0 | 0 | 1000 |