You recently closed on a property for an acquisition cost of $10 million at an 8% capitalization rate. The 10-year Treasury note was quoted at 75 basis points and you expect the propertys net operating income to grow at 2% in perpetuity.

What do you expect net operating income to be in years one and two? What is the discount rate and risk premium that were applied at acquisition?