Langasjonas Logo White line02

THE LAKE PROJECT

1 - Specification of rental income 10 - 20 years

On small screens, you may need to swipe your finger to see the whole table.

RENTAL INCOME 2024
COTTAGE
A
B
C
D
289 000
319 000
349 000
469 000
Projected minimum amount of rental income
68 000
72 000
85 000
162 000
Projected maximum amount of rental income
82 000
90 000
105 000
170 000
Average amount of rental income
75 000
81 000
95 000
166 000

The rental income varies between approximately 85 000 SEK and 105 000 SEK per year. This is the rental income, based on an average over the last 5 years. The rental income of each individual cottage is determined by the bookings made by our guests, which means that we cannot guarantee a minimum amount of rental income. However, we do our best to keep the difference between “minimum amount” and “maximum amount” as small as possible to ensure a stable amount of rental income for all owners. In our calculations we use the average amount of rental income.

When not renovating your cottage, your rental income will remain the same each year. The only change made to this rental income is the yearly correction with inflation, which in this example is 2%.

RENTAL INCOME 2024 – 2043
Rental income (SEK)
Increase rental income (inflation correction)
2024
95 000
2%
2025
96 900
2%
2026
98 838
2%
2027
100 814
2%
2028
102 831
2%
2029
104 887
2%
2030
106 985
2%
2031
109 125
2%
2032
111 307
2%
2033
113 533
2%
TOTAL 2024 – 2033
1 040 223
2034
115 804
2%
2035
118 120
2%
2036
120 482
2%
2037
122 892
2%
2038
125 350
2%
2039
127 857
2%
2040
130 414
2%
2041
133 022
2%
2042
135 683
2%
2043
138 397
2%
TOTAL 2024 – 2043
2 308 250