<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>£39,600</td><td>£40,194</td><td>£41,199</td><td>£42,229</td><td>£43,496</td><td>£206,717</td></tr><tr><td>Total Expenses</td><td>£48,103</td><td>£48,173</td><td>£48,285</td><td>£48,399</td><td>£48,536</td><td>£241,495</td></tr><tr><td>Profit Before Tax</td><td>£-8,503</td><td>£-7,979</td><td>£-7,086</td><td>£-6,170</td><td>£-5,040</td><td>£-34,778</td></tr><tr><td>Profit After Tax      </td><td>£-8,503</td><td>£-7,979</td><td>£-7,086</td><td>£-6,170</td><td>£-5,040</td><td>£-34,778</td></tr><tr><td>Change In Property Value</td><td>£11,000</td><td>£11,110</td><td>£33,663</td><td>£46,231</td><td>£54,090</td><td>£156,094</td></tr><tr><td>Net Return</td><td>£2,498</td><td>£3,131</td><td>£26,578</td><td>£40,061</td><td>£49,050</td><td>£121,317</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>-9%</td></tr><tr><td>Total Net Return (%)</td><td>1%</td><td>1%</td><td>7%</td><td>10%</td><td>13%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>