THE LAKE PROJECT
A - Specification rental income
On small screens, you may need to swipe your finger to see the whole table.
COTTAGE D – 469 000 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 | 166 000 | 2 507 047 | 5 936 669 | |
2. RENTAL VALUE OWN USE Total rental value based on owner using his cottage 21 days per year. 2 – specification value own usage | D | 21 000 | 317 157 | 751 024 |
3. RENTAL INCOME EXCLUDING OWN USE (1-2) Total rental income to be divided between cottage owners and LCS (1-2). | 145 000 | 2 189 890 | 5 185 645 | |
4. RENTAL INCOME OWNER (3 – x%) Rental income owner: 50% – 60% of total income (3). | A | 72 500 | 1 248 237 | 3 045 529 |