<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>£9,696</td><td>£9,841</td><td>£9,989</td><td>£10,239</td><td>£10,495</td><td>£50,260</td></tr><tr><td>Total Expenses</td><td>£12,139</td><td>£12,204</td><td>£12,260</td><td>£12,327</td><td>£12,395</td><td>£61,325</td></tr><tr><td>Profit Before Tax</td><td>£-2,443</td><td>£-2,363</td><td>£-2,271</td><td>£-2,088</td><td>£-1,900</td><td>£-11,065</td></tr><tr><td>Profit After Tax      </td><td>£-2,443</td><td>£-2,363</td><td>£-2,271</td><td>£-2,088</td><td>£-1,900</td><td>£-11,065</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£5,700</td><td>£10,175</td><td>£13,539</td><td>£9,433</td><td>£38,850</td></tr><tr><td>Net Return</td><td>£-2,441</td><td>£3,337</td><td>£7,904</td><td>£11,452</td><td>£7,532</td><td>£27,785</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-13%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>4%</td><td>9%</td><td>13%</td><td>9%</td><td>31%</td></tr></tbody></table></div></div></template></turbo-stream>