the question is calulate 3 year forecast of noi

calulate property fair value how to solve this in steps

Commercial Building Each TENANT Month / Rent 3200kd/mon th OPEXy2security300lg/montheachElectricity5000kD/yearlandsabing30kD/week=5%i=12% Rent increases 5% every year Calclate 3-year forecast of Nol calulate property Fair value. Fair value =cash[1+r(x/360)]+ Dividends Storting increase multiplier chenge After rent increap Fair ralue =3500kd 3200(1+5%/360)+300=3500kd