<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>£11,700</td><td>£11,875</td><td>£12,054</td><td>£12,355</td><td>£12,664</td><td>£60,648</td></tr><tr><td>Total Expenses</td><td>£16,149</td><td>£16,179</td><td>£16,207</td><td>£16,247</td><td>£16,289</td><td>£81,071</td></tr><tr><td>Profit Before Tax</td><td>£-4,449</td><td>£-4,303</td><td>£-4,153</td><td>£-3,892</td><td>£-3,625</td><td>£-20,423</td></tr><tr><td>Profit After Tax      </td><td>£-4,449</td><td>£-4,303</td><td>£-4,153</td><td>£-3,892</td><td>£-3,625</td><td>£-20,423</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,000</td><td>£16,065</td><td>£21,378</td><td>£14,893</td><td>£61,341</td></tr><tr><td>Net Return</td><td>£-4,444</td><td>£4,697</td><td>£11,912</td><td>£17,486</td><td>£11,268</td><td>£40,918</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-14%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>8%</td><td>28%</td></tr></tbody></table></div></div></template></turbo-stream>