<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>£12,024</td><td>£12,204</td><td>£12,387</td><td>£12,697</td><td>£13,015</td><td>£62,327</td></tr><tr><td>Total Expenses</td><td>£13,659</td><td>£13,727</td><td>£13,787</td><td>£13,859</td><td>£13,934</td><td>£68,966</td></tr><tr><td>Profit Before Tax</td><td>£-1,635</td><td>£-1,523</td><td>£-1,399</td><td>£-1,162</td><td>£-919</td><td>£-6,639</td></tr><tr><td>Profit After Tax      </td><td>£-1,635</td><td>£-1,523</td><td>£-1,399</td><td>£-1,162</td><td>£-919</td><td>£-6,639</td></tr><tr><td>Change In Property Value</td><td>£4,875</td><td>£11,546</td><td>£15,364</td><td>£17,839</td><td>£13,112</td><td>£62,736</td></tr><tr><td>Net Return</td><td>£3,240</td><td>£10,023</td><td>£13,965</td><td>£16,677</td><td>£12,193</td><td>£56,097</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>-6%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>10%</td><td>14%</td><td>16%</td><td>12%</td><td>55%</td></tr></tbody></table></div></div></template></turbo-stream>