<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>£12,864</td><td>£13,057</td><td>£13,253</td><td>£13,584</td><td>£13,924</td><td>£66,682</td></tr><tr><td>Total Expenses</td><td>£14,472</td><td>£14,541</td><td>£14,602</td><td>£14,677</td><td>£14,753</td><td>£73,046</td></tr><tr><td>Profit Before Tax</td><td>£-1,608</td><td>£-1,484</td><td>£-1,349</td><td>£-1,093</td><td>£-830</td><td>£-6,364</td></tr><tr><td>Profit After Tax      </td><td>£-1,608</td><td>£-1,484</td><td>£-1,349</td><td>£-1,093</td><td>£-830</td><td>£-6,364</td></tr><tr><td>Change In Property Value</td><td>£5,215</td><td>£12,350</td><td>£16,435</td><td>£19,082</td><td>£14,026</td><td>£67,108</td></tr><tr><td>Net Return</td><td>£3,607</td><td>£10,866</td><td>£15,086</td><td>£17,990</td><td>£13,196</td><td>£60,744</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</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>