<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>£12,480</td><td>£12,667</td><td>£12,857</td><td>£13,179</td><td>£13,508</td><td>£64,691</td></tr><tr><td>Total Expenses</td><td>£15,796</td><td>£15,865</td><td>£15,925</td><td>£15,999</td><td>£16,075</td><td>£79,660</td></tr><tr><td>Profit Before Tax</td><td>£-3,316</td><td>£-3,198</td><td>£-3,068</td><td>£-2,820</td><td>£-2,566</td><td>£-14,969</td></tr><tr><td>Profit After Tax      </td><td>£-3,316</td><td>£-3,198</td><td>£-3,068</td><td>£-2,820</td><td>£-2,566</td><td>£-14,969</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£7,800</td><td>£13,923</td><td>£18,528</td><td>£12,908</td><td>£53,162</td></tr><tr><td>Net Return</td><td>£-3,312</td><td>£4,602</td><td>£10,855</td><td>£15,707</td><td>£10,341</td><td>£38,194</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-12%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>4%</td><td>9%</td><td>13%</td><td>8%</td><td>31%</td></tr></tbody></table></div></div></template></turbo-stream>