Analysis
Oh ok, so basically you stumped up around $25.5k yourself and borrowed $252k. Net cash inflow pre-interest = $15k. Interest = $17.5k.
Net cash outflow of -$2.5k.
To earn 5% ROE (ie 1.275k / 25.5k = 5%) you'd need a return of $1,275 pa. Since you're down $2,500 you'd need $3,775...