<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>£12,600</td><td>£12,789</td><td>£12,981</td><td>£13,305</td><td>£13,638</td><td>£65,313</td></tr><tr><td>Total Expenses</td><td>£14,521</td><td>£14,590</td><td>£14,650</td><td>£14,725</td><td>£14,801</td><td>£73,287</td></tr><tr><td>Profit Before Tax</td><td>£-1,921</td><td>£-1,801</td><td>£-1,669</td><td>£-1,419</td><td>£-1,163</td><td>£-7,974</td></tr><tr><td>Profit After Tax      </td><td>£-1,921</td><td>£-1,801</td><td>£-1,669</td><td>£-1,419</td><td>£-1,163</td><td>£-7,974</td></tr><tr><td>Change In Property Value</td><td>£5,250</td><td>£12,434</td><td>£16,546</td><td>£19,211</td><td>£14,120</td><td>£67,561</td></tr><tr><td>Net Return</td><td>£3,329</td><td>£10,633</td><td>£14,876</td><td>£17,792</td><td>£12,958</td><td>£59,588</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-7%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>10%</td><td>13%</td><td>16%</td><td>12%</td><td>54%</td></tr></tbody></table></div></div></template></turbo-stream>