<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>£15,396</td><td>£15,704</td><td>£16,097</td><td>£16,499</td><td>£16,911</td><td>£80,607</td></tr><tr><td>Total Expenses</td><td>£17,426</td><td>£17,503</td><td>£17,585</td><td>£17,669</td><td>£17,753</td><td>£87,935</td></tr><tr><td>Profit Before Tax</td><td>£-2,030</td><td>£-1,799</td><td>£-1,488</td><td>£-1,170</td><td>£-841</td><td>£-7,328</td></tr><tr><td>Profit After Tax      </td><td>£-2,030</td><td>£-1,799</td><td>£-1,488</td><td>£-1,170</td><td>£-841</td><td>£-7,328</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£10,815</td><td>£18,566</td><td>£23,393</td><td>£24,796</td><td>£88,070</td></tr><tr><td>Net Return</td><td>£8,470</td><td>£9,016</td><td>£17,077</td><td>£22,223</td><td>£23,955</td><td>£80,742</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-6%</td></tr><tr><td>Total Net Return (%)</td><td>7%</td><td>7%</td><td>14%</td><td>18%</td><td>19%</td><td>65%</td></tr></tbody></table></div></div></template></turbo-stream>