Langasjonas Logo White line02

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
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
166 000
1 817 654
4 033 363
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
229 944
510 245
3. RENTAL INCOME EXCLUDING OWN USE (1-2)
Total rental income to be divided between cottage owners and LCS (1-2).
145 000
1 587 710
3 523 118
4. RENTAL INCOME OWNER (3 – 50%)
Rental income owner:
50 % of total income (3).
A
72 500
793 855
1 761 559