You can't double count the 4,150 tax. If you didn't have the property, you'd pay it to the tax office. If you have the property, you don't have to pay the tax office but have to 'pay' the bank instead. Either way, the 4,150 is not an extra cost to you. So the only 'extra' expense of owning the...