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 |