<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>£24,324</td><td>£24,689</td><td>£25,059</td><td>£25,686</td><td>£26,328</td><td>£126,086</td></tr><tr><td>Total Expenses</td><td>£26,794</td><td>£26,881</td><td>£26,959</td><td>£27,063</td><td>£27,170</td><td>£134,866</td></tr><tr><td>Profit Before Tax</td><td>£-2,470</td><td>£-2,192</td><td>£-1,899</td><td>£-1,377</td><td>£-842</td><td>£-8,780</td></tr><tr><td>Profit After Tax      </td><td>£-2,470</td><td>£-2,192</td><td>£-1,899</td><td>£-1,377</td><td>£-842</td><td>£-8,780</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,900</td><td>£24,812</td><td>£33,017</td><td>£23,002</td><td>£94,738</td></tr><tr><td>Net Return</td><td>£-2,463</td><td>£11,708</td><td>£22,912</td><td>£31,640</td><td>£22,160</td><td>£85,958</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>-4%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>5%</td><td>10%</td><td>14%</td><td>10%</td><td>37%</td></tr></tbody></table></div></div></template></turbo-stream>