Explore a realistic portfolio. Every figure below is demo data.
6.1%
+0.8 pt vs last year
6.8% projected net return at year end
108.0%
108%€7,448 collected / €6,896 expenses
96.3%
96%1,054 / 1,095 rentable unit-days
€54,620
€4,552 / month
Monthly cash activity in 2026. Income includes base rent, tenant charges, and other recorded income.
Financing is kept separate from operations.
Annual earning potential compared with rent actually collected.
Annual potential
€99,000
Full occupancy at current rents
Collected
€89,100
Secured during 2026
Not yet collected
€9,900
Remaining to annual potential
Vacancy realized
€2,851
Rent missed in elapsed months without an active lease.
Projected vacancy
€3,960
Full-year loss based on known lease dates.
Unpaid rent
€5,940
Rent contracted but not collected.
| Property | Gross return | Net return YTD | Occupancy | Income | Expenses | Cash flow |
|---|---|---|---|---|---|---|
| 12 rue de la Paix, Paris | 7.0% | 6.3% | 100.0% | €37,800 | €12,700 | €25,100 |
| Croix-Rousse, Lyon | 6.9% | 6.0% | 94.6% | €29,100 | €11,480 | €17,620 |
| Chartrons, Bordeaux | 6.7% | 5.8% | 93.9% | €22,200 | €10,300 | €11,900 |