A - Specification rental income - with renovation - C Cottage - Långasjönäs Camping
Langasjonas Logo White line02

THE LAKE PROJECT

A - Specification rental income

On small screens, you may need to swipe your finger to see the whole table.

COTTAGE C – 349 000 SEK
RENTAL INCOME PERIOD
WITH RENOVATION
2024
1 year
2024-2033
10 years
2024-2043
20 years
1. MAXIMUM RENTAL INCOME
Total rental income (based on average income 2018-2023)
1 – Specification rental income 10-20 years
95 000
1 434 756
3 397 491
2. RENTAL VALUE OWN USE
Total rental value based on owner using his cottage 21 days per year.
2 – specification value own usage
D
16 900
255 236
604 396
3. RENTAL INCOME EXCLUDING OWN USE (1-2)
Total rental income to be divided between cottage owners and LCS (1-2).
78 100
1 179 520
2 793 095
4. RENTAL INCOME OWNER (3 – x%)
Rental income owner:
50% – 60% of total income (3).
A
39 050
672 326
1 640 385