<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>£39,360</td><td>£39,950</td><td>£40,550</td><td>£41,563</td><td>£42,602</td><td>£204,026</td></tr><tr><td>Total Expenses</td><td>£45,511</td><td>£45,620</td><td>£45,721</td><td>£45,864</td><td>£46,011</td><td>£228,728</td></tr><tr><td>Profit Before Tax</td><td>£-6,151</td><td>£-5,670</td><td>£-5,172</td><td>£-4,301</td><td>£-3,408</td><td>£-24,702</td></tr><tr><td>Profit After Tax      </td><td>£-6,151</td><td>£-5,670</td><td>£-5,172</td><td>£-4,301</td><td>£-3,408</td><td>£-24,702</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£24,600</td><td>£43,911</td><td>£58,434</td><td>£40,709</td><td>£167,666</td></tr><tr><td>Net Return</td><td>£-6,139</td><td>£18,930</td><td>£38,740</td><td>£54,133</td><td>£37,300</td><td>£142,964</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-6%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>4%</td><td>9%</td><td>12%</td><td>9%</td><td>33%</td></tr></tbody></table></div></div></template></turbo-stream>