| Year | 2026 | 2027 | 2028 | 2029 | 2030 |
| M2 | 328.5 | 328.5 | 328.5 | 328.5 | 328.5 |
| Euro/m2 | € 21.31 | € 21.31 | € 25.57 | € 25.57 | € 25.57 |
| Monthly revenue | € 7,000.00 | € 7,000.00 | € 8,400.00 | € 8,400.00 | € 8,400.00 |
| Yearly revenue | € 84,000.00 | € 84,000.00 | € 100,800.00 | € 100,800.00 | € 100,800.00 |
| Total in 5 years | € 470,400.00 | ||||
| Everage price /m2 | € 23.87 | ||||
| SALE Price | € 1,500,000 | ||||
| ROI | 5.6% | 5.6% | 6.7% | 6.7% | 6.7% |