One practical next step: convert everything into a 12-month cash-flow table and separate fixed costs from rent-linked costs. Then calculate net yield on the full acquisition outlay, not only AED 4,496,000. If the conservative case depends on uninterrupted occupancy at AED 24,030, the 6.4%...