<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>£7,560</td><td>£7,711</td><td>£7,904</td><td>£8,102</td><td>£8,304</td><td>£39,581</td></tr><tr><td>Total Expenses</td><td>£9,898</td><td>£9,959</td><td>£10,021</td><td>£10,084</td><td>£10,147</td><td>£50,109</td></tr><tr><td>Profit Before Tax</td><td>£-2,338</td><td>£-2,247</td><td>£-2,117</td><td>£-1,983</td><td>£-1,843</td><td>£-10,528</td></tr><tr><td>Profit After Tax      </td><td>£-2,338</td><td>£-2,247</td><td>£-2,117</td><td>£-1,983</td><td>£-1,843</td><td>£-10,528</td></tr><tr><td>Change In Property Value</td><td>£5,400</td><td>£5,562</td><td>£9,548</td><td>£12,031</td><td>£12,752</td><td>£45,293</td></tr><tr><td>Net Return</td><td>£3,063</td><td>£3,315</td><td>£7,431</td><td>£10,048</td><td>£10,909</td><td>£34,765</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-17%</td></tr><tr><td>Total Net Return (%)</td><td>5%</td><td>5%</td><td>12%</td><td>16%</td><td>18%</td><td>57%</td></tr></tbody></table></div></div></template></turbo-stream>