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 SEK 72 000 and SEK 90 000 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
81 000
2%
2025
82 620
2%
2026
84 272
2%
2027
85 958
2%
2028
87 677
2%
2029
89 431
2%
2030
91 219
2%
2031
93 044
2%
2032
94 904
2%
2033
96 802
2%
TOTAL 2024 – 2033
886 927
2034
98 739
2%
2035
100 713
2%
2036
102 728
2%
2037
104 782
2%
2038
106 878
2%
2039
109 015
2%
2040
111 196
2%
2041
113 420
2%
2042
115 688
2%
2043
118 002
2%
TOTAL 2024 – 2043
1 968 087