<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>£16,488</td><td>£16,735</td><td>£16,986</td><td>£17,411</td><td>£17,846</td><td>£85,467</td></tr><tr><td>Total Expenses</td><td>£19,254</td><td>£19,328</td><td>£19,395</td><td>£19,479</td><td>£19,565</td><td>£97,020</td></tr><tr><td>Profit Before Tax</td><td>£-2,766</td><td>£-2,593</td><td>£-2,408</td><td>£-2,068</td><td>£-1,719</td><td>£-11,553</td></tr><tr><td>Profit After Tax      </td><td>£-2,766</td><td>£-2,593</td><td>£-2,408</td><td>£-2,068</td><td>£-1,719</td><td>£-11,553</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,700</td><td>£17,315</td><td>£23,041</td><td>£16,052</td><td>£66,112</td></tr><tr><td>Net Return</td><td>£-2,761</td><td>£7,107</td><td>£14,907</td><td>£20,973</td><td>£14,333</td><td>£54,559</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>34%</td></tr></tbody></table></div></div></template></turbo-stream>