<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>£12,432</td><td>£12,618</td><td>£12,934</td><td>£13,257</td><td>£13,655</td><td>£64,897</td></tr><tr><td>Total Expenses</td><td>£14,451</td><td>£14,516</td><td>£14,591</td><td>£14,667</td><td>£14,749</td><td>£72,974</td></tr><tr><td>Profit Before Tax</td><td>£-2,019</td><td>£-1,898</td><td>£-1,657</td><td>£-1,409</td><td>£-1,094</td><td>£-8,077</td></tr><tr><td>Profit After Tax      </td><td>£-2,019</td><td>£-1,898</td><td>£-1,657</td><td>£-1,409</td><td>£-1,094</td><td>£-8,077</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,650</td><td>£10,085</td><td>£13,421</td><td>£29,162</td></tr><tr><td>Net Return</td><td>£-2,017</td><td>£-1,895</td><td>£3,994</td><td>£8,676</td><td>£12,327</td><td>£21,085</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-9%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>5%</td><td>10%</td><td>14%</td><td>24%</td></tr></tbody></table></div></div></template></turbo-stream>