<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>£25,380</td><td>£25,761</td><td>£26,405</td><td>£27,065</td><td>£27,877</td><td>£132,487</td></tr><tr><td>Total Expenses</td><td>£31,802</td><td>£31,852</td><td>£31,927</td><td>£32,004</td><td>£32,096</td><td>£159,681</td></tr><tr><td>Profit Before Tax</td><td>£-6,422</td><td>£-6,091</td><td>£-5,522</td><td>£-4,939</td><td>£-4,219</td><td>£-27,194</td></tr><tr><td>Profit After Tax      </td><td>£-6,422</td><td>£-6,091</td><td>£-5,522</td><td>£-4,939</td><td>£-4,219</td><td>£-27,194</td></tr><tr><td>Change In Property Value</td><td>£7,250</td><td>£7,323</td><td>£22,187</td><td>£30,470</td><td>£35,650</td><td>£102,880</td></tr><tr><td>Net Return</td><td>£828</td><td>£1,231</td><td>£16,665</td><td>£25,531</td><td>£31,431</td><td>£75,686</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>-11%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>1%</td><td>7%</td><td>11%</td><td>13%</td><td>31%</td></tr></tbody></table></div></div></template></turbo-stream>