THE LAKE PROJECT
A - specification rental income
On small screens, you may need to swipe your finger to see the whole table.
COTTAGE A – 289 000 SEK | RENTAL INCOME PERIOD | |||
|---|---|---|---|---|
WITHOUT 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 | 75 000 | 821 229 | 1 822 303 | |
2. RENTAL VALUE OWN USE Total rental value based on owner using his cottage 21 days per year. 2-specification value own usage | D | 16 000 | 175 196 | 388 758 |
3. RENTAL INCOME EXCLUDING OWN USE (1-2) Total rental income to be divided between cottage owners and LCS (1-2). | 59 000 | 646 033 | 1 433 545 | |
4. RENTAL INCOME OWNER (3 – 50%) Rental income owner: 50 % of total income (3). | A | 29 500 | 323 016 | 716 772 |