Langasjonas Logo White line02

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:

  1. 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.

  2. 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.

  3. 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 349 000 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
95 000
Rental income for non renovated cottage 2024 – 2025
2025
96 900
2026 (1)
118 218
(1) Exterior renovation completed in 2025 = +20% higher rental price in 2026 and 2027.
2027
120 582
TOTAL
430 700
215 350
50% x 430 700 = 215 350 SEK
60% rental income owner (SEK) / Period 2028 – 2033
2028 (2)
159 168
(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
162 351
2030
165 598
2031
168 910
2032
172 288
2033
175 734
TOTAL
1 004 056
602 433
60% x 1 004 056 = 602 433 SEK
57.0% total average rental income owner (SEK) / Period 2024 – 2033
TOTAL
1 434 756
817 810
57% x 1 434 756 = 817 810 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:

https://langasjonas.com/en/renovation-model-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
95 000
Rental income for non renovated cottage 2024 – 2025
2025
96 900
2026 (1)
118 218
(1) Exterior renovation completed in 2025 = +20% higher rental price in 2026 and 2027.
2027
120 582
TOTAL
430 700
215 350
50% x 430 700 = 215 350 SEK
60% rental income owner (SEK) / Period 2028 – 2043
2028 (2)
159 168
(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
162 351
2030
165 598
2031
168 910
2032
172 288
2033
175 734
2034
179 249
2035
182 834
2036
186 490
2037
190 220
2038
194 024
2039
197 905
2040
201 863
2041
205 900
2042
210 018
2043
214 219
TOTAL
2 966 771
1 780 062
60% x 2 966 771 = 1 780 062 SEK
58.73% average total rental income owner (SEK) / Period 2024 – 2043
TOTAL
3 397 471
1 995 424
58,73% x 3 397 471 = 1 995 424 SEK