<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>£13,596</td><td>£13,800</td><td>£14,007</td><td>£14,357</td><td>£14,716</td><td>£70,476</td></tr><tr><td>Total Expenses</td><td>£17,034</td><td>£17,104</td><td>£17,166</td><td>£17,243</td><td>£17,321</td><td>£85,869</td></tr><tr><td>Profit Before Tax</td><td>£-3,438</td><td>£-3,304</td><td>£-3,159</td><td>£-2,886</td><td>£-2,605</td><td>£-15,393</td></tr><tr><td>Profit After Tax      </td><td>£-3,438</td><td>£-3,304</td><td>£-3,159</td><td>£-2,886</td><td>£-2,605</td><td>£-15,393</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£8,500</td><td>£15,173</td><td>£20,190</td><td>£14,066</td><td>£57,933</td></tr><tr><td>Net Return</td><td>£-3,434</td><td>£5,196</td><td>£12,014</td><td>£17,305</td><td>£11,461</td><td>£42,541</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-11%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>4%</td><td>9%</td><td>13%</td><td>8%</td><td>31%</td></tr></tbody></table></div></div></template></turbo-stream>