EXCLUSIVELY FOR PROFESSIONAL FOOTBALLERS
Nordic Sport Capital
KNOWLEDGE · CASHFLOW

Income, that does not require you to get up.

Passive income is not a marketing term for us – it is a measurable monthly amount that we model for each client over a 30-year horizon and report on every month.

NORDIC ESTATES ASSET MANAGEMENT A/S
- DEFINITION

Passive means reported. Not absent.

We use the word 'passive' in the strict sense: income that does not require the client's time, attention, or presence. This does not mean that the income is generated without effort – it means that the work is performed by a professional apparatus under a well-defined mandate, allowing the client freedom over their time.

What the Numbers Actually Look Like

A portfolio of 4–6 Copenhagen residential properties with a total market value of DKK 80–140 million, conservatively financed and aggressively amortised in the first 10 years after career cessation, typically delivers a net income equivalent to 3–6% of the portfolio's market value per year – after operating costs, provisions, tax, and debt service.

At that scale, this equates to a monthly net income in the range of DKK 250,000–700,000. This income is structurally different from bond interest or stock dividends: it is index-linked, generated by a physical asset, and protected from an issuer going bankrupt.

The exact distribution depends on the loan-to-value ratio, rent levels, maintenance requirements, and the specific tax position. We model each figure per client and update the model quarterly with actual data.

Why Indexation Is Underestimated

Danish tenancy law permits indexation of rent, typically in line with the net price index. This means that rental income is automatically adjusted for inflation – unlike a bond coupon, which is fixed nominally and thus eroded year by year.

Over a 30-year distribution phase with 2.5% average inflation, the difference is dramatic: a bond that today pays DKK 30,000 per month will, in year 30, have effectively halved in purchasing power. A comparable rental income will typically have approximately doubled nominally – thereby preserving its real value.

It is this mechanic that makes residential properties suitable for a lifelong distribution phase. They are one of the few asset classes that, in practice, deliver real constant income over decades.

What the Income Specifically Covers

01

Fixed Living Costs

Housing, transport, food, insurance, family benefits. Typically covered 1.5–2x.

02

Private School and Education

Modelled per child up to and including university level.

03

Maintenance and Buffer

Provisions for both private wealth and the portfolio's own reserves.

04

Discretionary Spending

The amount the client spends without consulting anyone – designed to be significant.

Distribution versus Reinvestment

In the career establishment phase, all cash flow is reinvested into amortisation and new acquisitions. In the transition phase after career cessation, the model shifts to a hybrid: a portion is distributed to the client's private economy, while a portion continues into amortisation. Only after 5–10 years does the portfolio transition to pure distribution.

The gradual transition is deliberate. It provides us with time to observe the client's actual spending patterns after their career – which are often different from what the client themselves expected – and calibrate the distribution accordingly.

"Passive income should be boring in the way a pension account is boring. It is this very dullness that makes it liberating."

- PARTNER TEAM
DAEN