<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>£10,452</td><td>£10,609</td><td>£10,874</td><td>£11,146</td><td>£11,480</td><td>£54,561</td></tr><tr><td>Total Expenses</td><td>£13,162</td><td>£13,224</td><td>£13,293</td><td>£13,365</td><td>£13,441</td><td>£66,485</td></tr><tr><td>Profit Before Tax</td><td>£-2,710</td><td>£-2,615</td><td>£-2,419</td><td>£-2,219</td><td>£-1,960</td><td>£-11,924</td></tr><tr><td>Profit After Tax      </td><td>£-2,710</td><td>£-2,615</td><td>£-2,419</td><td>£-2,219</td><td>£-1,960</td><td>£-11,924</td></tr><tr><td>Change In Property Value</td><td>£3,825</td><td>£3,882</td><td>£9,195</td><td>£12,236</td><td>£14,207</td><td>£43,345</td></tr><tr><td>Net Return</td><td>£1,115</td><td>£1,267</td><td>£6,775</td><td>£10,017</td><td>£12,246</td><td>£31,420</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-15%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>2%</td><td>9%</td><td>13%</td><td>16%</td><td>40%</td></tr></tbody></table></div></div></template></turbo-stream>