I’d rebuild it as a cash schedule rather than subtracting one broad percentage from rent: £1,876 received, vacancy allowance, management and reletting, insurance, maintenance, major repairs, any owner-paid council tax or utilities, then financing. Keep one normal year and one bad-turnover year...