<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>£7,956</td><td>£8,075</td><td>£8,277</td><td>£8,484</td><td>£8,739</td><td>£41,531</td></tr><tr><td>Total Expenses</td><td>£11,809</td><td>£11,833</td><td>£11,864</td><td>£11,896</td><td>£11,932</td><td>£59,333</td></tr><tr><td>Profit Before Tax</td><td>£-3,853</td><td>£-3,758</td><td>£-3,587</td><td>£-3,411</td><td>£-3,193</td><td>£-17,802</td></tr><tr><td>Profit After Tax      </td><td>£-3,853</td><td>£-3,758</td><td>£-3,587</td><td>£-3,411</td><td>£-3,193</td><td>£-17,802</td></tr><tr><td>Change In Property Value</td><td>£5,300</td><td>£5,406</td><td>£11,028</td><td>£14,337</td><td>£15,054</td><td>£51,124</td></tr><tr><td>Net Return</td><td>£1,447</td><td>£1,648</td><td>£7,442</td><td>£10,925</td><td>£11,861</td><td>£33,323</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-22%</td></tr><tr><td>Total Net Return (%)</td><td>2%</td><td>2%</td><td>9%</td><td>13%</td><td>15%</td><td>41%</td></tr></tbody></table></div></div></template></turbo-stream>