what is the NOI for year one? what is the Debt SVC(ADS)? What is the before tax cash flow for year 1? Assuming a 5% increase in NOI year over year, calculate the projected cash flows over the four year hold period

on 7: Build a simple Income Statement based on the income and expenses yout Income GPI (Rent) Pass Go Chance Community Chest Total Income $317 $1,000 $1,175 $385 $2,877 Operating Expenses Rent Paid to Others Chance Community Chest Luxury Tax Income Tax Jail Fees Utilities Total Expenses Net Operating Income (NOI) (-)Debt Svc (ADS) (-)CAPEX Before Tax Cash Flow (BTCF) ($1,938) ($300) ($50) $0 ($100) ($50) 0 ($2,438) I Year 1 NOI $1,100 = Year 1 BTCF