<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>£22,824</td><td>£23,166</td><td>£23,514</td><td>£24,102</td><td>£24,704</td><td>£118,310</td></tr><tr><td>Total Expenses</td><td>£24,681</td><td>£24,766</td><td>£24,841</td><td>£24,942</td><td>£25,045</td><td>£124,275</td></tr><tr><td>Profit Before Tax</td><td>£-1,857</td><td>£-1,599</td><td>£-1,327</td><td>£-840</td><td>£-341</td><td>£-5,965</td></tr><tr><td>Profit After Tax      </td><td>£-1,857</td><td>£-1,599</td><td>£-1,327</td><td>£-840</td><td>£-341</td><td>£-5,965</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,680</td><td>£22,634</td><td>£30,119</td><td>£20,983</td><td>£86,423</td></tr><tr><td>Net Return</td><td>£-1,851</td><td>£11,081</td><td>£21,307</td><td>£29,279</td><td>£20,643</td><td>£80,458</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>-3%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>5%</td><td>10%</td><td>14%</td><td>10%</td><td>38%</td></tr></tbody></table></div></div></template></turbo-stream>