Tenant turnover may be the missing cost. Vacancy is only part of it: each change can bring cleaning, minor repairs, marketing or agent expense, and time spent restoring the flat before the next tenancy. Test a scenario with rent 10% below the quoted HK$27,520 and a turnover year. If the financed...