THE LAKE PROJECT
1 - Specification rental income 10 - 20 years
On small screens, you may need to swipe your finger to see the whole table.
When you renovate your cottage, rental income will increase because of three reasons:
-
We will increase the rental price (per day) of your cottage with approximately an extra 20% after external renovation and with an extra 30% after internal renovation.
-
The number of days in the year that your cottage can be rented out will increase, because we can rent out your cottage 12 months per year (against 7 months with a non-renovated cottage) and because of the larger target group that seeks after more modern vacation housing.
-
Your share of the rental income will increase from 50% to 60%, after completing both external and internal renovation.
Below we calculate for you what the rental income will be for, again, a 319,000 SEK cottage while spending 2 weeks of vacation in your cottage in July and 1 week in October. But now with the following renovation scenario: exterior renovation of the cottage completed by end 2025 and an interior renovation completed by end 2027.
Obviously, this means we start in 2024 and 2025 with the rental income of a non-renovated cottage,
so in these two years the rental income is the same as in our example for a non-renovated cottage. Please note that in our calculation we have not included the positive effect of being able to rent out your cottage more days per year (b), as we do not have historical data to assess this effect and we prefer to err on the save side. This means that the calculations below are conservative.
RENTAL INCOME 2024 – 2033 (10 YEARS) Rental income is inflation corrected annually by 2% per year | |||
---|---|---|---|
100% rental income (SEK) | 50% rental income owner (SEK) / Period 2024 – 2027 | ||
2024 | 81 000 | Rental income for non renovated cottage 2024 – 2025 | |
2025 | 82 620 | ||
2026 (1) | 100 796 | (1) Exterior renovation completed in 2025 = +20% higher rental price in 2026 and 2027. | |
2027 | 102 812 | ||
TOTAL | 367 228 | 183 614 | 50% x 367 228 = 183 614 SEK |
60% rental income owner (SEK) / Period 2028 – 2033 | |||
2028 (2) | 135 712 | (2) Interior renovation completed in 2027 = +30% higher rental price and 10% increase in owner’s share of rental income (from
50 % to 60 %), as of 2028.
| |
2029 | 138 427 | ||
2030 | 141 195 | ||
2031 | 144 019 | ||
2032 | 146 899 | ||
2033 | 149 837 | ||
TOTAL | 856 090 | 513 654 | 60% x 856 090 = 513 654 SEK |
57.0% total average rental income owner (SEK) / Period 2024 – 2033 | |||
TOTAL | 1 223 318 | 697 268 | 57% x 1 223 318 = 697 268 SEK |
When a total renovation is done, the renovation costs are estimated to be somewhere around 900 000 SEK – 1 000 000 SEK. This is the amount we paid for the total renovation of our (show model) cottage S13:
-
Outside Renovation costs between 550,000 – 600,000 SEK.
-
Inside Renovation costs between 350,000 – 400.000 SEK.
-
Total Renovation estimated on 900,000 – 1 000,000 SEK.
See even the following link for a more detailed description of the outside renovation of cottage S13:
RENTAL INCOME 2024 – 2043 (20 YEARS) Rental income is inflation corrected annually by 2% per year | |||
---|---|---|---|
100% rental income (SEK) | 50% rental income owner (SEK) / Period 2024 – 2027 | ||
2024 | 81 000 | Rental income for non renovated cottage 2024 – 2025 | |
2025 | 82 620 | ||
2026 (1) | 100 796 | (1) Exterior renovation completed in 2025 = +20% higher rental price in 2026 and 2027. | |
2027 | 102 812 | ||
TOTAL | 367 228 | 183 614 | 50% x 367 228 = 183 614 SEK |
60% rental income owner (SEK) / Period 2028 – 2043 | |||
2028 (2) | 135 712 | (2) Interior renovation completed in 2027 = +30% higher rental price and 10% increase in owner’s share of rental income (from
50 % to 60 %), as of 2028.
| |
2029 | 138 426 | ||
2030 | 141 195 | ||
2031 | 144 018 | ||
2032 | 146 899 | ||
2033 | 149 837 | ||
2034 | 152 834 | ||
2035 | 155 890 | ||
2036 | 159 008 | ||
2037 | 162 188 | ||
2038 | 165 432 | ||
2039 | 168 741 | ||
2040 | 172 115 | ||
2041 | 175 558 | ||
2042 | 179 069 | ||
2043 | 182 650 | ||
TOTAL | 2 529 572 | 1 517 743 | 60% x 2 529 572 = 1 517 743 SEK |
58.73% average total rental income owner (SEK) / Period 2024 – 2043 | |||
TOTAL | 2 896 800 | 1 701 357 | 58,73% x 2 896 800 = 1 701 357 SEK |