THE LAKE PROJECT - COTTAGE D
In this example, you can see the costs, income, profit and return on investment when you buy a cottage for 469 000 SEK while spending 2 weeks of vacation in your cottage in July and 1 week in October. The first calculation is based on a cottage that is not renovated. The second calculation is based on a cottage that is renovated. For more in-depth information, you can click on the links in the table below.
On small screens, you may need to swipe your finger to see the whole table.
COTTAGE D – 469 000 SEK | CALCULATION PERIOD | ||
WITHOUT RENOVATION | 2024 1 year | 2024 – 2033 10 years | 2024 – 2043 20 years |
A. Rental income (50%-60%) A – specification rental income | 72 500 | 793 855 | 1 761 559 |
B. Costs B – specification of costs | 24 000 | 262 790 | 583 130 |
C. Profit (A-B) | 48 500 | 531 065 | 1 178 429 |
Avkastning på investeringen – finansiell (C / 469 000) | 10,3% | 11,3% | 12,5% |
D. Value of own usage 2 – specification value own usage | 21 000 | 229 944 | 510 244 |
Avkastning på investeringen – finansiell + egen använding (C+D / 469 000) | 14,8% | 16,2% | 18,0% |
COTTAGE D – 469 000 SEK | CALCULATION PERIOD | ||
WITH RENOVATION | 2024 1 year | 2024-2033 10 years | 2024-2043 20 years |
A. Rental income (50%-60%) A – specification rental income | 72 500 | 1 248 237 | 3 045 529 |
B. Costs B – specification of costs | 24 000 | 262 790 | 583 130 |
C. Profit (A-B) | 48 500 | 985 447 | 2 462 399 |
Avkastning på investeringen – finansiell (C / 469 000) | 10,3% | 21,0% | 26,2% |
D. Value of own usage 2 – specification value own usage | 21 000 | 317 156 | 751 024 |
Return on investment – financial + benefit (C+D / 469 000) | 14,8% | 27,8% | 34,3% |