<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>£16,248</td><td>£16,492</td><td>£16,739</td><td>£17,158</td><td>£17,587</td><td>£84,223</td></tr><tr><td>Total Expenses</td><td>£24,539</td><td>£24,613</td><td>£24,679</td><td>£24,762</td><td>£24,848</td><td>£123,440</td></tr><tr><td>Profit Before Tax</td><td>£-8,291</td><td>£-8,121</td><td>£-7,940</td><td>£-7,605</td><td>£-7,261</td><td>£-39,217</td></tr><tr><td>Profit After Tax      </td><td>£-8,291</td><td>£-8,121</td><td>£-7,940</td><td>£-7,605</td><td>£-7,261</td><td>£-39,217</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,000</td><td>£23,205</td><td>£30,880</td><td>£21,513</td><td>£88,604</td></tr><tr><td>Net Return</td><td>£-8,284</td><td>£4,879</td><td>£15,266</td><td>£23,275</td><td>£14,251</td><td>£49,387</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-18%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>7%</td><td>23%</td></tr></tbody></table></div></div></template></turbo-stream>