.125 $5,253 $5,384 $5,519 Professional Fees $5.000 35.125 $5,253 $5,384 $5.519 Property Taxes $48,000 $49,200 $50,430 $51,691 $52,983 Contmgency @ 5% $5,794 35.939 $6.087 $6,240 $6,396 Total Expenses 5121.615 $124.717 $127,835 $131,031 $134,307 Net Operating Income NOI $603,745