THE LAKE PROJECT
2 - specification value own usage
RENTAL VALUE – 21 DAYS | COTTAGE | |||
|---|---|---|---|---|
A | B | C | D | |
289 000 | 319 000 | 349 000 | 469 000 | |
14 days July (rental value) | 12 068 | 12 418 | 12 768 | 15 918 |
7 days October (rental value) | 3 941 | 4 053 | 4 165 | 5 124 |
Total rental value own usage 2024 | 16 000 | 16 500 | 16 900 | 21 000 |
The rental value is the price a regular guest pays when booking 14 days in July and 7 days in October.
The owner of course does not pay this price and is therefore called rental value. This rental value is an extra benefit – or in other words – a non-financial ROI. Together with the financial ROI it gives a total ROI.
RENTAL VALUE OWN USAGE 2024 – 2043 | |||
|---|---|---|---|
Rental value own use (SEK) | Yearly increase in rental value (inflation adjusted) | ||
2024
| 16 500 | 2% | |
2025 | 16 830 | 22% | Outside renovation |
2026 | 20 532 | 2% | |
2027 | 20 943 | 32% | Inside renovation |
2028 | 27 645 | 2% | |
2029 | 28 197 | 2% | |
2030 | 28 761 | 2% | |
2031 | 29 337 | 2% | |
2032 | 29 923 | 2% | |
2033 | 30 522 | 2% | |
TOTAL 2024 – 2033 | 249 200 | ||
2034 | 31 132 | 2% | |
2035 | 31 755 | 2% | |
2036 | 32 390 | 2% | |
2037 | 33 038 | 2% | |
2038 | 33 699 | 2% | |
2039 | 34 373 | 2% | |
2040 | 35 060 | 2% | |
2041 | 35 761 | 2% | |
2042 | 36 477 | 2% | |
2043 | 37 206 | 2% | |
TOTAL 2024 – 2043 | 590 100 | ||