<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>£9,000</td><td>£9,135</td><td>£9,363</td><td>£9,597</td><td>£9,885</td><td>£46,981</td></tr><tr><td>Total Expenses</td><td>£11,827</td><td>£11,886</td><td>£11,952</td><td>£12,019</td><td>£12,091</td><td>£59,776</td></tr><tr><td>Profit Before Tax</td><td>£-2,827</td><td>£-2,751</td><td>£-2,589</td><td>£-2,422</td><td>£-2,206</td><td>£-12,795</td></tr><tr><td>Profit After Tax      </td><td>£-2,827</td><td>£-2,751</td><td>£-2,589</td><td>£-2,422</td><td>£-2,206</td><td>£-12,795</td></tr><tr><td>Change In Property Value</td><td>£2,250</td><td>£2,273</td><td>£6,886</td><td>£9,456</td><td>£11,064</td><td>£31,928</td></tr><tr><td>Net Return</td><td>£-577</td><td>£-479</td><td>£4,297</td><td>£7,034</td><td>£8,858</td><td>£19,134</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-19%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>6%</td><td>10%</td><td>13%</td><td>28%</td></tr></tbody></table></div></div></template></turbo-stream>