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 162 000 and SEK 170 000 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
166 000
2%
2025
169 320
2%
2026
172 706
2%
2027
176 161
2%
2028
179 684
2%
2029
183 277
2%
2030
186 943
2%
2031
190 682
2%
2032
194 495
2%
2033
198 385
2%
TOTAL 2024 – 2033
1 817 654
2034
202 353
2%
2035
206 400
2%
2036
210 528
2%
2037
214 738
2%
2038
219 033
2%
2039
223 414
2%
2040
227 882
2%
2041
232 440
2%
2042
237 088
2%
2043
241 830
2%
TOTAL 2024 – 2043
4 033 363