<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><div class="overflow-x-auto"><table class="table table-zebra table-md w-full"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£16,332</td><td>£16,577</td><td>£16,826</td><td>£17,246</td><td>£17,677</td><td>£84,658</td></tr><tr><td>Total Expenses</td><td>£18,060</td><td>£18,097</td><td>£18,132</td><td>£18,184</td><td>£18,238</td><td>£90,711</td></tr><tr><td>Profit Before Tax</td><td>£-1,728</td><td>£-1,520</td><td>£-1,306</td><td>£-938</td><td>£-561</td><td>£-6,053</td></tr><tr><td>Profit After Tax      </td><td>£-1,728</td><td>£-1,520</td><td>£-1,306</td><td>£-938</td><td>£-561</td><td>£-6,053</td></tr><tr><td>Change In Property Value</td><td>£7,425</td><td>£17,585</td><td>£23,400</td><td>£27,171</td><td>£19,970</td><td>£95,551</td></tr><tr><td>Net Return</td><td>£5,697</td><td>£16,065</td><td>£22,094</td><td>£26,232</td><td>£19,410</td><td>£89,498</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>-4%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>10%</td><td>14%</td><td>16%</td><td>12%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>