<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>£7,740</td><td>£7,856</td><td>£7,974</td><td>£8,173</td><td>£8,378</td><td>£40,121</td></tr><tr><td>Total Expenses</td><td>£13,018</td><td>£13,042</td><td>£13,064</td><td>£13,094</td><td>£13,126</td><td>£65,344</td></tr><tr><td>Profit Before Tax</td><td>£-5,278</td><td>£-5,186</td><td>£-5,090</td><td>£-4,921</td><td>£-4,748</td><td>£-25,223</td></tr><tr><td>Profit After Tax      </td><td>£-5,278</td><td>£-5,186</td><td>£-5,090</td><td>£-4,921</td><td>£-4,748</td><td>£-25,223</td></tr><tr><td>Change In Property Value</td><td>£3,650</td><td>£11,060</td><td>£15,188</td><td>£17,770</td><td>£14,443</td><td>£62,112</td></tr><tr><td>Net Return</td><td>£-1,628</td><td>£5,874</td><td>£10,098</td><td>£12,849</td><td>£9,696</td><td>£36,889</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-22%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>5%</td><td>9%</td><td>11%</td><td>8%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>