<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>£39,060</td><td>£39,646</td><td>£40,241</td><td>£41,247</td><td>£42,278</td><td>£202,471</td></tr><tr><td>Total Expenses</td><td>£50,790</td><td>£50,899</td><td>£50,999</td><td>£51,142</td><td>£51,287</td><td>£255,117</td></tr><tr><td>Profit Before Tax</td><td>£-11,730</td><td>£-11,253</td><td>£-10,759</td><td>£-9,895</td><td>£-9,010</td><td>£-52,646</td></tr><tr><td>Profit After Tax      </td><td>£-11,730</td><td>£-11,253</td><td>£-10,759</td><td>£-9,895</td><td>£-9,010</td><td>£-52,646</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£27,900</td><td>£49,802</td><td>£66,272</td><td>£46,170</td><td>£190,158</td></tr><tr><td>Net Return</td><td>£-11,716</td><td>£16,647</td><td>£39,043</td><td>£56,377</td><td>£37,160</td><td>£137,512</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-11%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>3%</td><td>8%</td><td>11%</td><td>7%</td><td>27%</td></tr></tbody></table></div></div></template></turbo-stream>