A useful way to frame the decision: a 5% net yield on €1,311,000 requires €65,550 net income annually. Against gross rent of €105,792, that leaves €40,242 for all operating losses and costs. A 6% net requires €78,660, leaving only €27,132. Put every assumption into those two expense envelopes...