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 68 000 SEK and 82 000 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
75 000
2%
2025
76 500
2%
2026
78 030
2%
2027
79 591
2%
2028
81 182
2%
2029
82 806
2%
2030
84 462
2%
2031
86 151
2%
2032
87 874
2%
2033
89 632
2%
TOTAL 2024 – 2033
821 229
2034
91 425
2%
2035
93 253
2%
2036
95 118
2%
2037
97 020
2%
2038
98 961
2%
2039
100 940
2%
2040
102 959
2%
2041
105 018
2%
2042
107 118
2%
2043
109 261
2%
TOTAL 2024 – 2043
1 822 303