| Item | Monthly | Annual |
|---|---|---|
| Gross revenue (65% occ.) | €1,690 | €20,280 |
| Estimated rent (€35/m²/yr) | -€1,750 | -€21,000 |
| Opex (utilities, insurance, mgmt) | -€700 | -€8,400 |
| Net operating income | -€760 | -€9,120 |
*Occupancy assumption lowered vs. Brussels model to reflect competitive saturation and smaller addressable population. Model shows a structural loss at this rent/occupancy combination — large-format self-storage here is a fundamentally lower-margin business than Brussels micro-storage.