Build a 12-month cash-flow table rather than applying one expense ratio. Include zero rent during vacancy, management, insurance, property tax, routine work, tenant-change costs and the larger repair reserve. Then stress it twice: rent below PLN 7,962, and a repair occurring during a vacant...