Please show all work in Excel with formulas - I am lost

Consider a property investment that you finance with 20% down payment. For the remaining, you borrow 2'300'000 at a 6% rate monthly amortized loan for 25 years. h This property, with 2% of EBITDA as capital reserves in any year, will return a MOI of 250'000 in year 1. E N01 is expected to grow at 2% for the following years. 82% of the property value is attributed to the building. Also, the building will have no book value after 28 years (based on straightline depreciation). TII'n'rsrrlrrl What is the cumulative depreciation in year 7, considering straight-line depreciation? 'l'lnlI What is the annual mortgage payment in year 3? What is the goingin cap rate for this property? :I If you plan to keep the property only for 6 years and the net sale proceeds at the end of year 6 is 3'400'000, what is the Before tax leveraged IRR? Ignore transaction costs at time of purchase. rn7rnII7 What will be your taxable income in year 1