<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>£18,120</td><td>£18,392</td><td>£18,668</td><td>£19,134</td><td>£19,613</td><td>£93,927</td></tr><tr><td>Total Expenses</td><td>£27,139</td><td>£27,216</td><td>£27,285</td><td>£27,373</td><td>£27,464</td><td>£136,476</td></tr><tr><td>Profit Before Tax</td><td>£-9,019</td><td>£-8,824</td><td>£-8,617</td><td>£-8,239</td><td>£-7,851</td><td>£-42,550</td></tr><tr><td>Profit After Tax      </td><td>£-9,019</td><td>£-8,824</td><td>£-8,617</td><td>£-8,239</td><td>£-7,851</td><td>£-42,550</td></tr><tr><td>Change In Property Value</td><td>£14,500</td><td>£29,580</td><td>£38,454</td><td>£40,377</td><td>£29,677</td><td>£152,588</td></tr><tr><td>Net Return</td><td>£5,481</td><td>£20,756</td><td>£29,837</td><td>£32,138</td><td>£21,826</td><td>£110,038</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-18%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>9%</td><td>12%</td><td>13%</td><td>9%</td><td>45%</td></tr></tbody></table></div></div></template></turbo-stream>