Run the deal as annual cash flow rather than starting from 5.3%: PLN 125,520 income, then subtract landlord-paid building costs, management, insurance, property tax, realistic turnover and the maintenance reserve. Do this for the expected case and for a case combining lower rent, vacancy and a...