Expenses: Insurance premium: $8862 Property Tax: $51,065 Water bill:$4,479.81 Electric bill Total: $2,310.67 Gas (heating & hot water) bill total $7,407.15 Total Yearly expenses: $74,124.63 Income: Coffee shop: 12x2185 = $26,220 (exp Dec/2030) Sidewalk tables: $150x5 (May-September)= $750 Beauty Spa: 12x6200 =$74,400(exp Jan/2031) Basement storage: 12x1150 =S13,800 Apt 2L(1b1b): 12x2550 =$30,600(exp Mar/2027) Apt 2R(1b1b): 12x2300 =$27,600 (month to month) Apt 3L(2b1.5b): 12x2475 =$29,700 (month to month) Apt 3R(2b1.5b): 12x2600 =$31,200 (month to month) Total yearly income: $234,270 Net yearly Income:160,145.37