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 68 000 SEK and 82 000 SEK 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
| 75 000 | 2% |
2025 | 76 500 | 2% |
2026 | 78 030 | 2% |
2027 | 79 591 | 2% |
2028 | 81 182 | 2% |
2029 | 82 806 | 2% |
2030 | 84 462 | 2% |
2031 | 86 151 | 2% |
2032 | 87 874 | 2% |
2033 | 89 632 | 2% |
TOTAL 2024 – 2033 | 821 229 | |
2034 | 91 425 | 2% |
2035 | 93 253 | 2% |
2036 | 95 118 | 2% |
2037 | 97 020 | 2% |
2038 | 98 961 | 2% |
2039 | 100 940 | 2% |
2040 | 102 959 | 2% |
2041 | 105 018 | 2% |
2042 | 107 118 | 2% |
2043 | 109 261 | 2% |
TOTAL 2024 – 2043 | 1 822 303 |