<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>£32,400</td><td>£32,886</td><td>£33,708</td><td>£34,551</td><td>£35,587</td><td>£169,132</td></tr><tr><td>Total Expenses</td><td>£39,448</td><td>£39,508</td><td>£39,601</td><td>£39,696</td><td>£39,810</td><td>£198,062</td></tr><tr><td>Profit Before Tax</td><td>£-7,048</td><td>£-6,622</td><td>£-5,892</td><td>£-5,145</td><td>£-4,223</td><td>£-28,929</td></tr><tr><td>Profit After Tax      </td><td>£-7,048</td><td>£-6,622</td><td>£-5,892</td><td>£-5,145</td><td>£-4,223</td><td>£-28,929</td></tr><tr><td>Change In Property Value</td><td>£9,000</td><td>£9,090</td><td>£27,543</td><td>£37,825</td><td>£44,256</td><td>£127,714</td></tr><tr><td>Net Return</td><td>£1,953</td><td>£2,468</td><td>£21,650</td><td>£32,680</td><td>£40,033</td><td>£98,784</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-10%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>7%</td><td>11%</td><td>13%</td><td>33%</td></tr></tbody></table></div></div></template></turbo-stream>