<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>£43,752</td><td>£44,408</td><td>£45,518</td><td>£46,656</td><td>£48,056</td><td>£228,391</td></tr><tr><td>Total Expenses</td><td>£54,469</td><td>£54,546</td><td>£54,668</td><td>£54,793</td><td>£54,943</td><td>£273,419</td></tr><tr><td>Profit Before Tax</td><td>£-10,717</td><td>£-10,138</td><td>£-9,149</td><td>£-8,136</td><td>£-6,887</td><td>£-45,027</td></tr><tr><td>Profit After Tax      </td><td>£-10,717</td><td>£-10,138</td><td>£-9,149</td><td>£-8,136</td><td>£-6,887</td><td>£-45,027</td></tr><tr><td>Change In Property Value</td><td>£12,500</td><td>£12,625</td><td>£38,254</td><td>£52,535</td><td>£61,466</td><td>£177,380</td></tr><tr><td>Net Return</td><td>£1,783</td><td>£2,487</td><td>£29,104</td><td>£44,399</td><td>£54,579</td><td>£132,353</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-10%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>1%</td><td>7%</td><td>10%</td><td>12%</td><td>30%</td></tr></tbody></table></div></div></template></turbo-stream>