<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>£16,800</td><td>£17,052</td><td>£17,478</td><td>£17,915</td><td>£18,453</td><td>£87,698</td></tr><tr><td>Total Expenses</td><td>£21,224</td><td>£21,261</td><td>£21,314</td><td>£21,369</td><td>£21,433</td><td>£106,601</td></tr><tr><td>Profit Before Tax</td><td>£-4,424</td><td>£-4,209</td><td>£-3,836</td><td>£-3,453</td><td>£-2,980</td><td>£-18,902</td></tr><tr><td>Profit After Tax      </td><td>£-4,424</td><td>£-4,209</td><td>£-3,836</td><td>£-3,453</td><td>£-2,980</td><td>£-18,902</td></tr><tr><td>Change In Property Value</td><td>£4,800</td><td>£4,848</td><td>£14,689</td><td>£20,173</td><td>£23,603</td><td>£68,114</td></tr><tr><td>Net Return</td><td>£376</td><td>£639</td><td>£10,854</td><td>£16,720</td><td>£20,623</td><td>£49,212</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-12%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>0%</td><td>7%</td><td>11%</td><td>13%</td><td>31%</td></tr></tbody></table></div></div></template></turbo-stream>