<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>£13,500</td><td>£13,703</td><td>£13,908</td><td>£14,256</td><td>£14,612</td><td>£69,978</td></tr><tr><td>Total Expenses</td><td>£15,416</td><td>£15,486</td><td>£15,547</td><td>£15,624</td><td>£15,702</td><td>£77,775</td></tr><tr><td>Profit Before Tax</td><td>£-1,916</td><td>£-1,783</td><td>£-1,639</td><td>£-1,368</td><td>£-1,090</td><td>£-7,797</td></tr><tr><td>Profit After Tax      </td><td>£-1,916</td><td>£-1,783</td><td>£-1,639</td><td>£-1,368</td><td>£-1,090</td><td>£-7,797</td></tr><tr><td>Change In Property Value</td><td>£5,625</td><td>£13,322</td><td>£17,728</td><td>£20,584</td><td>£15,129</td><td>£72,387</td></tr><tr><td>Net Return</td><td>£3,709</td><td>£11,539</td><td>£16,088</td><td>£19,215</td><td>£14,039</td><td>£64,590</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-1%</td><td>-1%</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>