<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>£17,856</td><td>£18,124</td><td>£18,396</td><td>£18,856</td><td>£19,327</td><td>£92,558</td></tr><tr><td>Total Expenses</td><td>£20,677</td><td>£20,754</td><td>£20,822</td><td>£20,910</td><td>£21,000</td><td>£104,164</td></tr><tr><td>Profit Before Tax</td><td>£-2,821</td><td>£-2,630</td><td>£-2,427</td><td>£-2,055</td><td>£-1,673</td><td>£-11,606</td></tr><tr><td>Profit After Tax      </td><td>£-2,821</td><td>£-2,630</td><td>£-2,427</td><td>£-2,055</td><td>£-1,673</td><td>£-11,606</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,500</td><td>£18,743</td><td>£24,941</td><td>£17,376</td><td>£71,565</td></tr><tr><td>Net Return</td><td>£-2,816</td><td>£7,870</td><td>£16,316</td><td>£22,886</td><td>£15,703</td><td>£59,958</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-7%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>5%</td><td>9%</td><td>13%</td><td>9%</td><td>35%</td></tr></tbody></table></div></div></template></turbo-stream>