SCPI Returns Simulator : Net of Fees 2026
Calculate the net return on your SCPI (French REIT) investment, accounting for subscription fees, management fees and taxation based on your marginal tax rate.
Net capital at end of period
62 394 €
Annual net income
1 093 €
Cumulative income: 16 394 €
Effective net return
2,19 %
Gross distribution: 5,5 %
| Year | Capital + income | Annual income | Cumulative income |
|---|---|---|---|
| 1 | 47 093 € | 1 093 € | 1 093 € |
| 2 | 48 186 € | 1 093 € | 2 186 € |
| 3 | 49 279 € | 1 093 € | 3 279 € |
| 4 | 50 372 € | 1 093 € | 4 372 € |
| 5 | 51 465 € | 1 093 € | 5 465 € |
| 6 | 52 558 € | 1 093 € | 6 558 € |
| 7 | 53 651 € | 1 093 € | 7 651 € |
| 8 | 54 744 € | 1 093 € | 8 744 € |
| 9 | 55 837 € | 1 093 € | 9 837 € |
| 10 | 56 930 € | 1 093 € | 10 930 € |
| 11 | 58 023 € | 1 093 € | 12 023 € |
| 12 | 59 116 € | 1 093 € | 13 116 € |
| 13 | 60 208 € | 1 093 € | 14 208 € |
| 14 | 61 301 € | 1 093 € | 15 301 € |
| 15 | 62 394 € | 1 093 € | 16 394 € |
How to calculate the net return on a SCPI
The return on a SCPI (Societe Civile de Placement Immobilier, the French equivalent of a REIT) is primarily measured through the distribution rate, which represents the income distributed relative to the share price. In 2026, SCPIs display an average gross return of 4% to 6%, depending on the strategy (offices, retail, healthcare, logistics, pan-European). However, this gross figure does not reflect the actual profitability: you must deduct subscription fees (typically 8 to 12% of the amount invested), annual management fees (0.8 to 1.2%) and taxation, which depends on your marginal tax rate.
Subscription fees are the main drag on short-term performance. On a 50,000 euro investment with 8% entry fees, only 46,000 euros are actually working for you. It generally takes 6 to 8 years of income to amortise these fees and start generating a positive real return relative to the amount originally invested. This is why SCPI is a long-term investment, with a recommended holding period of at least 8 to 10 years.
Taxation significantly impacts the net return. SCPI income is taxed as property income: it is subject to income tax at your MTR (marginal tax rate) plus 17.2% social contributions. For a taxpayer at 30% MTR, the total tax burden reaches 47.2% of income, which considerably reduces the net yield received. Pan-European SCPIs, however, allow for reduced taxation thanks to international tax treaties.