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 |