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 | 2% |
2026 | 17 167 | 2% |
2027 | 17 510 | 2% |
2028 | 17 860 | 2% |
2029 | 18 217 | 2% |
2030 | 18 582 | 2% |
2031 | 18 953 | 2% |
2032 | 19 332 | 2% |
2033 | 19 719 | 2% |
TOTAL 2024 – 2033 | 180 670 | |
2034 | 20 113 | 2% |
2035 | 20 516 | 2% |
2036 | 20 926 | 2% |
2037 | 21 345 | 2% |
2038 | 21 771 | 2% |
2039 | 22 207 | 2% |
2040 | 22 651 | 2% |
2041 | 23 104 | 2% |
2042 | 23 566 | 2% |
2043 | 24 037 | 2% |
TOTAL 2024 – 2043 | 400 907 | |