<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>£36,252</td><td>£36,796</td><td>£37,348</td><td>£38,281</td><td>£39,238</td><td>£187,915</td></tr><tr><td>Total Expenses</td><td>£45,844</td><td>£45,948</td><td>£46,045</td><td>£46,180</td><td>£46,318</td><td>£230,335</td></tr><tr><td>Profit Before Tax</td><td>£-9,592</td><td>£-9,153</td><td>£-8,697</td><td>£-7,898</td><td>£-7,080</td><td>£-42,419</td></tr><tr><td>Profit After Tax      </td><td>£-9,592</td><td>£-9,153</td><td>£-8,697</td><td>£-7,898</td><td>£-7,080</td><td>£-42,419</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£25,000</td><td>£44,625</td><td>£59,384</td><td>£41,371</td><td>£170,393</td></tr><tr><td>Net Return</td><td>£-9,579</td><td>£15,848</td><td>£35,929</td><td>£51,485</td><td>£34,291</td><td>£127,973</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>-10%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>4%</td><td>8%</td><td>12%</td><td>8%</td><td>29%</td></tr></tbody></table></div></div></template></turbo-stream>