<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>£10,944</td><td>£11,108</td><td>£11,386</td><td>£11,671</td><td>£12,021</td><td>£57,129</td></tr><tr><td>Total Expenses</td><td>£18,296</td><td>£18,324</td><td>£18,362</td><td>£18,401</td><td>£18,447</td><td>£91,830</td></tr><tr><td>Profit Before Tax</td><td>£-7,352</td><td>£-7,215</td><td>£-6,976</td><td>£-6,731</td><td>£-6,426</td><td>£-34,701</td></tr><tr><td>Profit After Tax      </td><td>£-7,352</td><td>£-7,215</td><td>£-6,976</td><td>£-6,731</td><td>£-6,426</td><td>£-34,701</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,419</td><td>£15,028</td><td>£19,998</td><td>£43,454</td></tr><tr><td>Net Return</td><td>£-7,347</td><td>£-7,211</td><td>£1,443</td><td>£8,297</td><td>£13,572</td><td>£8,754</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-26%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>1%</td><td>6%</td><td>10%</td><td>6%</td></tr></tbody></table></div></div></template></turbo-stream>