THE LAKE PROJECT
A - Specification rental income
On small screens, you may need to swipe your finger to see the whole table.
COTTAGE B – 319 000 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 | 81 000 | 1 159 892 | 2 682 195 | |
2. RENTAL VALUE OWN USE Total rental value based on owner using his cottage 21 days per year. 2-specification value own usage | D | 16 500 | 241 650 | 572 650 |
3. RENTAL INCOME EXCLUDING OWN USE (1-2) Total rental income to be divided between cottage owners and LCS (1-2). | 64 500 | 918 242 | 2 109 545 | |
4. RENTAL INCOME OWNER (3 – x%) Rental income owner: 50% – 60% of total income (3). | A | 32 500 | 523 398 | 1 238 936 |