<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>£25,572</td><td>£25,956</td><td>£26,345</td><td>£27,004</td><td>£27,679</td><td>£132,555</td></tr><tr><td>Total Expenses</td><td>£30,265</td><td>£30,353</td><td>£30,433</td><td>£30,541</td><td>£30,651</td><td>£152,244</td></tr><tr><td>Profit Before Tax</td><td>£-4,693</td><td>£-4,398</td><td>£-4,088</td><td>£-3,537</td><td>£-2,973</td><td>£-19,689</td></tr><tr><td>Profit After Tax      </td><td>£-4,693</td><td>£-4,398</td><td>£-4,088</td><td>£-3,537</td><td>£-2,973</td><td>£-19,689</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£15,980</td><td>£28,525</td><td>£37,958</td><td>£26,444</td><td>£108,915</td></tr><tr><td>Net Return</td><td>£-4,685</td><td>£11,582</td><td>£24,436</td><td>£34,421</td><td>£23,472</td><td>£89,226</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>-7%</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>