| Market annual rent at the time of valuation | ||
| Current contract annual rent at the time of valuation | ||
| Maintenance costs at the time of valuation | ||
| Management costs at the time of valuation | ||
| Vacant value at the time of valuation | ||
| NCW landlord tax market value | ||
| NCW ground lease market value | ||
| Overdue maintenance included in the market value | ||
| Average discount rate | ||