| Year | 2026 | 2027 | 2028 | 2029 | 2030 |
| M2 | 179.5 | 179.5 | 179.5 | 179.5 | 179.5 |
| Euro/m2 | € 25.07 | € 25.07 | € 27.86 | € 27.86 | € 27.86 |
| Monthly revenue | € 4,500.00 | € 4,500.00 | € 5,000.00 | € 5,000.00 | € 5,000.00 |
| Yearly revenue | € 54,000.00 | € 54,000.00 | € 60,000.00 | € 60,000.00 | € 60,000.00 |
| Total in 5 years | € 288,000.00 | ||||
| Everage price /m2 | € 26.74 | ||||
| SALE Price | € 800,000 | ||||
| ROI | 6.8% | 6.8% | 7.5% | 7.5% | 7.5% |