<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>£22,404</td><td>£22,740</td><td>£23,081</td><td>£23,658</td><td>£24,250</td><td>£116,133</td></tr><tr><td>Total Expenses</td><td>£26,763</td><td>£26,847</td><td>£26,922</td><td>£27,021</td><td>£27,123</td><td>£134,675</td></tr><tr><td>Profit Before Tax</td><td>£-4,359</td><td>£-4,106</td><td>£-3,840</td><td>£-3,363</td><td>£-2,873</td><td>£-18,542</td></tr><tr><td>Profit After Tax      </td><td>£-4,359</td><td>£-4,106</td><td>£-3,840</td><td>£-3,363</td><td>£-2,873</td><td>£-18,542</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£14,000</td><td>£24,990</td><td>£33,255</td><td>£23,168</td><td>£95,420</td></tr><tr><td>Net Return</td><td>£-4,352</td><td>£9,894</td><td>£21,150</td><td>£29,892</td><td>£20,294</td><td>£76,878</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-8%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>9%</td><td>33%</td></tr></tbody></table></div></div></template></turbo-stream>