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 | |||
|---|---|---|---|---|
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 | 95 000 | 1 040 223 | 2 308 250 | |
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 | 185 050 | 410 625 |
3. RENTAL INCOME EXCLUDING OWN USE (1-2) Total rental income to be divided between cottage owners and LCS (1-2). | 78 100 | 855 173 | 1 897 625 | |
4. RENTAL INCOME OWNER (3 – 50%) Rental income owner: 50 % of total income (3). | A | 39 050 | 427 586 | 948 812 |