Explore a realistic portfolio. Every figure below is demo data.
5.8%
+0.6 pt vs last year
6.8% projected net return at year end
108.0%
108%€2,225 collected / €2,060 expenses
93.9%
94%343 / 365 rentable unit-days
€11,900
€992 / 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
€24,667
Full occupancy at current rents
Collected
€22,200
Secured during 2026
Not yet collected
€2,467
Remaining to annual potential
Vacancy realized
€710
Rent missed in elapsed months without an active lease.
Projected vacancy
€987
Full-year loss based on known lease dates.
Unpaid rent
€1,480
Rent contracted but not collected.