<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>£28,704</td><td>£29,135</td><td>£29,863</td><td>£30,609</td><td>£31,528</td><td>£149,839</td></tr><tr><td>Total Expenses</td><td>£31,143</td><td>£31,197</td><td>£31,281</td><td>£31,367</td><td>£31,469</td><td>£156,457</td></tr><tr><td>Profit Before Tax</td><td>£-2,439</td><td>£-2,063</td><td>£-1,418</td><td>£-757</td><td>£59</td><td>£-6,618</td></tr><tr><td>Profit After Tax      </td><td>£-2,439</td><td>£-2,063</td><td>£-1,418</td><td>£-757</td><td>£59</td><td>£-6,618</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£10,658</td><td>£25,241</td><td>£33,588</td><td>£38,999</td><td>£118,985</td></tr><tr><td>Net Return</td><td>£8,061</td><td>£8,595</td><td>£23,822</td><td>£32,831</td><td>£39,058</td><td>£112,367</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>-3%</td></tr><tr><td>Total Net Return (%)</td><td>3%</td><td>4%</td><td>10%</td><td>14%</td><td>17%</td><td>48%</td></tr></tbody></table></div></div></template></turbo-stream>