<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>£11,052</td><td>£11,218</td><td>£11,386</td><td>£11,671</td><td>£11,962</td><td>£57,289</td></tr><tr><td>Total Expenses</td><td>£13,562</td><td>£13,629</td><td>£13,686</td><td>£13,757</td><td>£13,829</td><td>£68,463</td></tr><tr><td>Profit Before Tax</td><td>£-2,510</td><td>£-2,411</td><td>£-2,300</td><td>£-2,086</td><td>£-1,866</td><td>£-11,174</td></tr><tr><td>Profit After Tax      </td><td>£-2,510</td><td>£-2,411</td><td>£-2,300</td><td>£-2,086</td><td>£-1,866</td><td>£-11,174</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£6,500</td><td>£11,603</td><td>£15,440</td><td>£10,756</td><td>£44,302</td></tr><tr><td>Net Return</td><td>£-2,507</td><td>£4,089</td><td>£9,302</td><td>£13,354</td><td>£8,890</td><td>£33,128</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-11%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>9%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>