inputs = {"products":["etf-amundi-ftse-epra-nareit-global-ucits-etf-acc"],"initial_amount":10000,"duration_years":15,"monthly_contribution":200,"reinvest_dividends":true,"fiscality":{"tmi":0,"avg":0},"vehicle":"Direct","locale":"fr","fiscality_enabled":false,"fiscality_mode":"tmi","profile":"Particulier"}
products = [{"slug":"etf-amundi-ftse-epra-nareit-global-ucits-etf-acc","label":"ETF Amundi FTSE EPRA NAREIT Global","family":"etf","risk_amf":3,"projection":[{"year":1,"capital_gross":11983.885965491087,"capital_net":11983.885965491087,"income_gross":0,"income_net":0},{"year":2,"capital_gross":13894.7649274521,"capital_net":13894.7649274521,"income_gross":0,"income_net":0},{"year":3,"capital_gross":15735.32354361295,"capital_net":15735.32354361295,"income_gross":0,"income_net":0},{"year":4,"capital_gross":17508.149602699083,"capital_net":17508.149602699083,"income_gross":0,"income_net":0},{"year":5,"capital_gross":19215.735662810846,"capital_net":19215.735662810846,"income_gross":0,"income_net":0},{"year":6,"capital_gross":20860.482555910497,"capital_net":20860.482555910497,"income_gross":0,"income_net":0},{"year":7,"capital_gross":22444.70276334408,"capital_net":22444.70276334408,"income_gross":0,"income_net":0},{"year":8,"capital_gross":23970.623667144107,"capital_net":23970.623667144107,"income_gross":0,"income_net":0},{"year":9,"capital_gross":25440.390681684297,"capital_net":25440.390681684297,"income_gross":0,"income_net":0},{"year":10,"capital_gross":26856.0702700894,"capital_net":26856.0702700894,"income_gross":0,"income_net":0},{"year":11,"capital_gross":28219.652849641207,"capital_net":28219.652849641207,"income_gross":0,"income_net":0},{"year":12,"capital_gross":29533.055590265496,"capital_net":29533.055590265496,"income_gross":0,"income_net":0},{"year":13,"capital_gross":30798.125110034816,"capital_net":30798.125110034816,"income_gross":0,"income_net":0},{"year":14,"capital_gross":32016.640071476624,"capital_net":32016.640071476624,"income_gross":0,"income_net":0},{"year":15,"capital_gross":33190.31368233738,"capital_net":33190.31368233738,"income_gross":0,"income_net":0}],"capital_net":33190.31368233738,"revenue_net_annual":0,"taxes_on_exit_total":0,"details":{"expected_return":-0.0344,"dividend_yield":0,"ter":0.0024,"is_distributing":false,"distribution_policy":"capitalizing","applied_regime":"none","exit_tax_basis":0,"exit_tax_rate":0,"taxes_on_exit_total":0,"fiscality_model":"cto_pfu_2026_v1","income_net_cumulated":0,"income_gross_cumulated":0,"capital_before_exit_tax":33190.31368233738,"capital_after_exit_tax":33190.31368233738},"currency":"EUR","name":"Amundi FTSE EPRA NAREIT Global","short_description":"ETF immobilier coté exposé à un panier diversifié, en distribution.","long_description":"Cet ETF vise à reproduire la performance de son indice de référence. La classe d’actifs principale est immobilier coté. La politique de distribution est de distribution. Les frais courants (TER) sont indiqués à 0.24%. La performance observée sur la dernière année calendaire est de -3.44%. Les ETF immobiliers cotés peuvent être volatils et liés aux cycles immobiliers. Les performances passées ne préjugent pas des performances futures.","liquidity_level":"high","kpis":{"entry_fee_pct":0,"ongoing_fee_pct":0.24,"income_start_delay_months":0,"income_distribution_ratio":0.5,"observed_return_prev_year_pct":-3.44,"liquidity_label":"high","exit_delay_label":"high","liquidity":"Élevée","risk_amf":3},"source":{"publisher":"justetf","redirect_url":"https://www.justetf.com/fr/etf-profile.html?isin=LU1437018838#apercu","source_url":"screens://etf-amundi-ftse-epra-nareit-global-ucits-etf-acc/2026-01-28_etf_batch_top20_001_LU1437018838"},"tips":{"advantages":["Frais bas parmi les ETF."],"vigilances":["Capital non garanti (valeur variable)"],"ideal_if":["Si vous recherchez des frais contenus."],"avoid_if":[],"status":"ok","version":"v2","updated_at":"2026-03-25T14:19:22.098+00:00","display":{"advantages":["Frais bas parmi les ETF."],"vigilances":["Capital non garanti (valeur variable)"],"ideal_if":["Si vous recherchez des frais contenus."],"avoid_if":[]},"basics":{"advantages":["Frais bas parmi les ETF."],"vigilances":["Capital non garanti (valeur variable)"],"ideal_if":["Si vous recherchez des frais contenus."],"avoid_if":[]}},"risks":[{"risk_code":"capital_loss","title":"Risque de perte en capital","description_long":"Une baisse des marchés peut entraîner une diminution de la valeur investie.","family_key":"etf"},{"risk_code":"currency_risk","title":"Risque de change","description_long":"Pour les ETF exposés à des devises étrangères, les variations de change peuvent impacter la performance.","family_key":"etf"},{"risk_code":"market_risk","title":"Risque de marché","description_long":"La valeur d’un ETF fluctue en fonction de l’indice répliqué et des marchés financiers.","family_key":"etf"},{"risk_code":"tax_risk","title":"Risque fiscal","description_long":"Les plus-values et dividendes sont soumis à la fiscalité en vigueur (PFU ou barème progressif).","family_key":"etf"}],"total_invested":46000,"income_net_cumulated":0,"income_gross_cumulated":0,"taxes_on_income_total":0,"taxes_paid_total":0,"total_taxes":0,"estimated_value_net":33190.31368233738,"estimated_value":33190.31368233738,"final_value":33190.31368233738,"terminal_value":33190.31368233738,"estimated_value_label_context":"net","estimated_value_gross":33190.31368233738,"estimated_value_gross_bridge":33190.31368233738,"revenue_net_monthly":0,"monthly_income_net":0,"income_distributed_net_monthly":0,"income_distributed_net_annual":0,"annual_net_gain":0,"economic_gain_net":-12809.686317662621,"economic_gain_gross":-12809.686317662621,"economic_gain_total":-12809.686317662621,"economic_gain_gross_bridge":-12809.686317662621,"projection_canon":[{"year":1,"value":{"net":11983.885965491087,"gross_bridge":11983.885965491087},"income_flow":{"net_annual":0,"gross_annual":0},"gain":{"net":-416.1140345089134,"gross_bridge":-416.1140345089134},"taxes_if_sold":{"total":null}},{"year":2,"value":{"net":13894.7649274521,"gross_bridge":13894.7649274521},"income_flow":{"net_annual":0,"gross_annual":0},"gain":{"net":-905.2350725478991,"gross_bridge":-905.2350725478991},"taxes_if_sold":{"total":null}},{"year":3,"value":{"net":15735.32354361295,"gross_bridge":15735.32354361295},"income_flow":{"net_annual":0,"gross_annual":0},"gain":{"net":-1464.6764563870493,"gross_bridge":-1464.6764563870493},"taxes_if_sold":{"total":null}},{"year":4,"value":{"net":17508.149602699083,"gross_bridge":17508.149602699083},"income_flow":{"net_annual":0,"gross_annual":0},"gain":{"net":-2091.8503973009174,"gross_bridge":-2091.8503973009174},"taxes_if_sold":{"total":null}},{"year":5,"value":{"net":19215.735662810846,"gross_bridge":19215.735662810846},"income_flow":{"net_annual":0,"gross_annual":0},"gain":{"net":-2784.2643371891536,"gross_bridge":-2784.2643371891536},"taxes_if_sold":{"total":null}},{"year":6,"value":{"net":20860.482555910497,"gross_bridge":20860.482555910497},"income_flow":{"net_annual":0,"gross_annual":0},"gain":{"net":-3539.5174440895025,"gross_bridge":-3539.5174440895025},"taxes_if_sold":{"total":null}},{"year":7,"value":{"net":22444.70276334408,"gross_bridge":22444.70276334408},"income_flow":{"net_annual":0,"gross_annual":0},"gain":{"net":-4355.297236655919,"gross_bridge":-4355.297236655919},"taxes_if_sold":{"total":null}},{"year":8,"value":{"net":23970.623667144107,"gross_bridge":23970.623667144107},"income_flow":{"net_annual":0,"gross_annual":0},"gain":{"net":-5229.3763328558925,"gross_bridge":-5229.3763328558925},"taxes_if_sold":{"total":null}},{"year":9,"value":{"net":25440.390681684297,"gross_bridge":25440.390681684297},"income_flow":{"net_annual":0,"gross_annual":0},"gain":{"net":-6159.609318315703,"gross_bridge":-6159.609318315703},"taxes_if_sold":{"total":null}},{"year":10,"value":{"net":26856.0702700894,"gross_bridge":26856.0702700894},"income_flow":{"net_annual":0,"gross_annual":0},"gain":{"net":-7143.9297299106,"gross_bridge":-7143.9297299106},"taxes_if_sold":{"total":null}},{"year":11,"value":{"net":28219.652849641207,"gross_bridge":28219.652849641207},"income_flow":{"net_annual":0,"gross_annual":0},"gain":{"net":-8180.347150358793,"gross_bridge":-8180.347150358793},"taxes_if_sold":{"total":null}},{"year":12,"value":{"net":29533.055590265496,"gross_bridge":29533.055590265496},"income_flow":{"net_annual":0,"gross_annual":0},"gain":{"net":-9266.944409734504,"gross_bridge":-9266.944409734504},"taxes_if_sold":{"total":null}},{"year":13,"value":{"net":30798.125110034816,"gross_bridge":30798.125110034816},"income_flow":{"net_annual":0,"gross_annual":0},"gain":{"net":-10401.874889965184,"gross_bridge":-10401.874889965184},"taxes_if_sold":{"total":null}},{"year":14,"value":{"net":32016.640071476624,"gross_bridge":32016.640071476624},"income_flow":{"net_annual":0,"gross_annual":0},"gain":{"net":-11583.359928523376,"gross_bridge":-11583.359928523376},"taxes_if_sold":{"total":null}},{"year":15,"value":{"net":33190.31368233738,"gross_bridge":33190.31368233738},"income_flow":{"net_annual":0,"gross_annual":0},"gain":{"net":-12809.686317662621,"gross_bridge":-12809.686317662621},"taxes_if_sold":{"total":null}}],"family_label":"ETF","liquidity_label":"high","liquidity":{"title":"Élevée"},"fiscality_hypothesis_short":"Simulation hors fiscalité : les montants sont présentés avant impact fiscal.","risk_label":"Risque 3/7","fees_label":"entrée 0 % · courant 24 %","kind":"real","is_custom_reference":false,"source_url":"screens://etf-amundi-ftse-epra-nareit-global-ucits-etf-acc/2026-01-28_etf_batch_top20_001_LU1437018838","fiscality_debug":{"total_invested":46000,"taxes_on_income_total":0,"taxes_on_exit_total":0,"total_taxes":0,"estimated_value_net":33190.31368233738,"estimated_value_gross":33190.31368233738,"estimated_value_gross_bridge":33190.31368233738,"economic_gain_net":-12809.686317662621,"economic_gain_gross":-12809.686317662621,"economic_gain_gross_bridge":-12809.686317662621,"invariant_ok":true}},{"slug":"etf-monde-moyen","label":"ETF Monde moyen","family":"etf","risk_amf":4,"projection":[{"year":1,"capital_gross":13280.236570211675,"capital_net":13280.236570211675,"income_gross":0,"income_net":0},{"year":2,"capital_gross":16816.33159289986,"capital_net":16816.33159289986,"income_gross":0,"income_net":0},{"year":3,"capital_gross":20628.242027357734,"capital_net":20628.242027357734,"income_gross":0,"income_net":0},{"year":4,"capital_gross":24737.48147570333,"capital_net":24737.48147570333,"income_gross":0,"income_net":0},{"year":5,"capital_gross":29167.24160101988,"capital_net":29167.24160101988,"income_gross":0,"income_net":0},{"year":6,"capital_gross":33942.523016111125,"capital_net":33942.523016111125,"income_gross":0,"income_net":0},{"year":7,"capital_gross":39090.276381579504,"capital_net":39090.276381579504,"income_gross":0,"income_net":0},{"year":8,"capital_gross":44639.554509554415,"capital_net":44639.554509554415,"income_gross":0,"income_net":0},{"year":9,"capital_gross":50621.67633151137,"capital_net":50621.67633151137,"income_gross":0,"income_net":0},{"year":10,"capital_gross":57070.40365558098,"capital_net":57070.40365558098,"income_gross":0,"income_net":0},{"year":11,"capital_gross":64022.13171092802,"capital_net":64022.13171092802,"income_gross":0,"income_net":0},{"year":12,"capital_gross":71516.09455459213,"capital_net":71516.09455459213,"income_gross":0,"income_net":0},{"year":13,"capital_gross":79594.58650006205,"capital_net":79594.58650006205,"income_gross":0,"income_net":0},{"year":14,"capital_gross":88303.20081727866,"capital_net":88303.20081727866,"income_gross":0,"income_net":0},{"year":15,"capital_gross":97691.08705123815,"capital_net":97691.08705123815,"income_gross":0,"income_net":0}],"capital_net":97691.08705123815,"revenue_net_annual":0,"taxes_on_exit_total":0,"details":{"expected_return":0.08,"dividend_yield":0,"ter":0.002,"is_distributing":false,"distribution_policy":"capitalizing","applied_regime":"none","exit_tax_basis":51691.08705123815,"exit_tax_rate":0,"taxes_on_exit_total":0,"fiscality_model":"cto_pfu_2026_v1","income_net_cumulated":0,"income_gross_cumulated":0,"capital_before_exit_tax":97691.08705123815,"capital_after_exit_tax":97691.08705123815},"currency":"EUR","name":"ETF Monde moyen","short_description":"Référence indicative représentant un ETF actions monde moyen, utilisée pour comparer une exposition diversifiée aux marchés actions internationaux.","long_description":null,"liquidity_level":"high","kpis":{"yield_pct":7,"entry_fee_pct":0,"ongoing_fee_pct":0.2,"min_investment_eur":0,"income_start_delay_months":0,"income_distribution_ratio":0,"revaluation_potential_pct":7,"observed_return_prev_year_pct":8,"liquidity_label":"high","exit_delay_label":"high","liquidity":"Élevée","risk_amf":4},"source":null,"tips":null,"risks":[{"risk_code":"capital_loss","title":"Risque de perte en capital","description_long":"Une baisse des marchés peut entraîner une diminution de la valeur investie.","family_key":"etf"},{"risk_code":"currency_risk","title":"Risque de change","description_long":"Pour les ETF exposés à des devises étrangères, les variations de change peuvent impacter la performance.","family_key":"etf"},{"risk_code":"market_risk","title":"Risque de marché","description_long":"La valeur d’un ETF fluctue en fonction de l’indice répliqué et des marchés financiers.","family_key":"etf"},{"risk_code":"tax_risk","title":"Risque fiscal","description_long":"Les plus-values et dividendes sont soumis à la fiscalité en vigueur (PFU ou barème progressif).","family_key":"etf"}],"total_invested":46000,"income_net_cumulated":0,"income_gross_cumulated":0,"taxes_on_income_total":0,"taxes_paid_total":0,"total_taxes":0,"estimated_value_net":97691.08705123815,"estimated_value":97691.08705123815,"final_value":97691.08705123815,"terminal_value":97691.08705123815,"estimated_value_label_context":"net","estimated_value_gross":97691.08705123815,"estimated_value_gross_bridge":97691.08705123815,"revenue_net_monthly":0,"monthly_income_net":0,"income_distributed_net_monthly":0,"income_distributed_net_annual":0,"annual_net_gain":0,"economic_gain_net":51691.08705123815,"economic_gain_gross":51691.08705123815,"economic_gain_total":51691.08705123815,"economic_gain_gross_bridge":51691.08705123815,"projection_canon":[{"year":1,"value":{"net":13280.236570211675,"gross_bridge":13280.236570211675},"income_flow":{"net_annual":0,"gross_annual":0},"gain":{"net":880.2365702116749,"gross_bridge":880.2365702116749},"taxes_if_sold":{"total":null}},{"year":2,"value":{"net":16816.33159289986,"gross_bridge":16816.33159289986},"income_flow":{"net_annual":0,"gross_annual":0},"gain":{"net":2016.33159289986,"gross_bridge":2016.33159289986},"taxes_if_sold":{"total":null}},{"year":3,"value":{"net":20628.242027357734,"gross_bridge":20628.242027357734},"income_flow":{"net_annual":0,"gross_annual":0},"gain":{"net":3428.2420273577336,"gross_bridge":3428.2420273577336},"taxes_if_sold":{"total":null}},{"year":4,"value":{"net":24737.48147570333,"gross_bridge":24737.48147570333},"income_flow":{"net_annual":0,"gross_annual":0},"gain":{"net":5137.481475703331,"gross_bridge":5137.481475703331},"taxes_if_sold":{"total":null}},{"year":5,"value":{"net":29167.24160101988,"gross_bridge":29167.24160101988},"income_flow":{"net_annual":0,"gross_annual":0},"gain":{"net":7167.241601019879,"gross_bridge":7167.241601019879},"taxes_if_sold":{"total":null}},{"year":6,"value":{"net":33942.523016111125,"gross_bridge":33942.523016111125},"income_flow":{"net_annual":0,"gross_annual":0},"gain":{"net":9542.523016111125,"gross_bridge":9542.523016111125},"taxes_if_sold":{"total":null}},{"year":7,"value":{"net":39090.276381579504,"gross_bridge":39090.276381579504},"income_flow":{"net_annual":0,"gross_annual":0},"gain":{"net":12290.276381579504,"gross_bridge":12290.276381579504},"taxes_if_sold":{"total":null}},{"year":8,"value":{"net":44639.554509554415,"gross_bridge":44639.554509554415},"income_flow":{"net_annual":0,"gross_annual":0},"gain":{"net":15439.554509554415,"gross_bridge":15439.554509554415},"taxes_if_sold":{"total":null}},{"year":9,"value":{"net":50621.67633151137,"gross_bridge":50621.67633151137},"income_flow":{"net_annual":0,"gross_annual":0},"gain":{"net":19021.67633151137,"gross_bridge":19021.67633151137},"taxes_if_sold":{"total":null}},{"year":10,"value":{"net":57070.40365558098,"gross_bridge":57070.40365558098},"income_flow":{"net_annual":0,"gross_annual":0},"gain":{"net":23070.40365558098,"gross_bridge":23070.40365558098},"taxes_if_sold":{"total":null}},{"year":11,"value":{"net":64022.13171092802,"gross_bridge":64022.13171092802},"income_flow":{"net_annual":0,"gross_annual":0},"gain":{"net":27622.13171092802,"gross_bridge":27622.13171092802},"taxes_if_sold":{"total":null}},{"year":12,"value":{"net":71516.09455459213,"gross_bridge":71516.09455459213},"income_flow":{"net_annual":0,"gross_annual":0},"gain":{"net":32716.094554592128,"gross_bridge":32716.094554592128},"taxes_if_sold":{"total":null}},{"year":13,"value":{"net":79594.58650006205,"gross_bridge":79594.58650006205},"income_flow":{"net_annual":0,"gross_annual":0},"gain":{"net":38394.586500062054,"gross_bridge":38394.586500062054},"taxes_if_sold":{"total":null}},{"year":14,"value":{"net":88303.20081727866,"gross_bridge":88303.20081727866},"income_flow":{"net_annual":0,"gross_annual":0},"gain":{"net":44703.20081727866,"gross_bridge":44703.20081727866},"taxes_if_sold":{"total":null}},{"year":15,"value":{"net":97691.08705123815,"gross_bridge":97691.08705123815},"income_flow":{"net_annual":0,"gross_annual":0},"gain":{"net":51691.08705123815,"gross_bridge":51691.08705123815},"taxes_if_sold":{"total":null}}],"family_label":"ETF","liquidity_label":"high","liquidity":{"title":"Élevée"},"fiscality_hypothesis_short":"Simulation hors fiscalité : les montants sont présentés avant impact fiscal.","yield_label":"7 %","risk_label":"Risque 4/7","fees_label":"entrée 0 % · courant 20 %","kind":"real","is_custom_reference":false,"fiscality_debug":{"total_invested":46000,"taxes_on_income_total":0,"taxes_on_exit_total":0,"total_taxes":0,"estimated_value_net":97691.08705123815,"estimated_value_gross":97691.08705123815,"estimated_value_gross_bridge":97691.08705123815,"economic_gain_net":51691.08705123815,"economic_gain_gross":51691.08705123815,"economic_gain_gross_bridge":51691.08705123815,"invariant_ok":true}}]