<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>£11,604</td><td>£11,778</td><td>£11,955</td><td>£12,254</td><td>£12,560</td><td>£60,150</td></tr><tr><td>Total Expenses</td><td>£14,530</td><td>£14,560</td><td>£14,588</td><td>£14,628</td><td>£14,670</td><td>£72,977</td></tr><tr><td>Profit Before Tax</td><td>£-2,926</td><td>£-2,782</td><td>£-2,633</td><td>£-2,375</td><td>£-2,110</td><td>£-12,826</td></tr><tr><td>Profit After Tax      </td><td>£-2,926</td><td>£-2,782</td><td>£-2,633</td><td>£-2,375</td><td>£-2,110</td><td>£-12,826</td></tr><tr><td>Change In Property Value</td><td>£8,000</td><td>£16,320</td><td>£21,216</td><td>£22,277</td><td>£16,373</td><td>£84,185</td></tr><tr><td>Net Return</td><td>£5,074</td><td>£13,538</td><td>£18,582</td><td>£19,902</td><td>£14,263</td><td>£71,359</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-10%</td></tr><tr><td>Total Net Return (%)</td><td>4%</td><td>11%</td><td>14%</td><td>15%</td><td>11%</td><td>56%</td></tr></tbody></table></div></div></template></turbo-stream>