<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>£27,000</td><td>£27,405</td><td>£27,816</td><td>£28,511</td><td>£29,224</td><td>£139,957</td></tr><tr><td>Total Expenses</td><td>£36,875</td><td>£36,966</td><td>£37,048</td><td>£37,159</td><td>£37,273</td><td>£185,320</td></tr><tr><td>Profit Before Tax</td><td>£-9,875</td><td>£-9,561</td><td>£-9,232</td><td>£-8,648</td><td>£-8,049</td><td>£-45,363</td></tr><tr><td>Profit After Tax      </td><td>£-9,875</td><td>£-9,561</td><td>£-9,232</td><td>£-8,648</td><td>£-8,049</td><td>£-45,363</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£20,000</td><td>£35,700</td><td>£47,507</td><td>£33,097</td><td>£136,314</td></tr><tr><td>Net Return</td><td>£-9,865</td><td>£10,440</td><td>£26,469</td><td>£38,859</td><td>£25,048</td><td>£90,951</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-13%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>3%</td><td>8%</td><td>11%</td><td>7%</td><td>27%</td></tr></tbody></table></div></div></template></turbo-stream>