<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>£11,256</td><td>£11,425</td><td>£11,596</td><td>£11,886</td><td>£12,183</td><td>£58,346</td></tr><tr><td>Total Expenses</td><td>£15,191</td><td>£15,258</td><td>£15,316</td><td>£15,387</td><td>£15,459</td><td>£76,612</td></tr><tr><td>Profit Before Tax</td><td>£-3,935</td><td>£-3,833</td><td>£-3,720</td><td>£-3,501</td><td>£-3,276</td><td>£-18,266</td></tr><tr><td>Profit After Tax      </td><td>£-3,935</td><td>£-3,833</td><td>£-3,720</td><td>£-3,501</td><td>£-3,276</td><td>£-18,266</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£7,500</td><td>£13,388</td><td>£17,815</td><td>£12,411</td><td>£51,118</td></tr><tr><td>Net Return</td><td>£-3,931</td><td>£3,667</td><td>£9,668</td><td>£14,314</td><td>£9,135</td><td>£32,852</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-15%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>8%</td><td>27%</td></tr></tbody></table></div></div></template></turbo-stream>