<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>£11,256</td><td>£11,425</td><td>£11,596</td><td>£11,886</td><td>£12,183</td><td>£58,346</td></tr><tr><td>Total Expenses</td><td>£13,691</td><td>£13,721</td><td>£13,748</td><td>£13,787</td><td>£13,828</td><td>£68,775</td></tr><tr><td>Profit Before Tax</td><td>£-2,435</td><td>£-2,296</td><td>£-2,152</td><td>£-1,901</td><td>£-1,645</td><td>£-10,429</td></tr><tr><td>Profit After Tax      </td><td>£-2,435</td><td>£-2,296</td><td>£-2,152</td><td>£-1,901</td><td>£-1,645</td><td>£-10,429</td></tr><tr><td>Change In Property Value</td><td>£7,500</td><td>£15,300</td><td>£19,890</td><td>£20,885</td><td>£15,350</td><td>£78,925</td></tr><tr><td>Net Return</td><td>£5,065</td><td>£13,004</td><td>£17,738</td><td>£18,983</td><td>£13,706</td><td>£68,496</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-9%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>11%</td><td>15%</td><td>16%</td><td>11%</td><td>57%</td></tr></tbody></table></div></div></template></turbo-stream>