| Year | 2026 | 2027 | 2028 | 2029 | 2030 |
| M2 | 322.5 | 322.5 | 322.5 | 322.5 | 322.5 |
| Euro/m2 | € 23.26 | € 23.26 | € 26.36 | € 26.36 | € 26.36 |
| Monthly income | € 7,500.00 | € 7,500.00 | € 8,500.00 | € 8,500.00 | € 8,500.00 |
| Annual revenue | € 90,000.00 | € 90,000.00 | € 102,000.00 | € 102,000.00 | € 102,000.00 |
| Total in 5 years | € 486,000.00 | ||||
| Average price /m2 | € 25.12 | ||||
| SALE Price | € 1,600,000 | ||||
| ROI | 5.6% | 5.6% | 6.4% | 6.4% | 6.4% |