<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>£8,196</td><td>£8,319</td><td>£8,527</td><td>£8,740</td><td>£9,002</td><td>£42,784</td></tr><tr><td>Total Expenses</td><td>£10,755</td><td>£10,813</td><td>£10,877</td><td>£10,942</td><td>£11,011</td><td>£54,397</td></tr><tr><td>Profit Before Tax</td><td>£-2,559</td><td>£-2,494</td><td>£-2,350</td><td>£-2,202</td><td>£-2,008</td><td>£-11,612</td></tr><tr><td>Profit After Tax      </td><td>£-2,559</td><td>£-2,494</td><td>£-2,350</td><td>£-2,202</td><td>£-2,008</td><td>£-11,612</td></tr><tr><td>Change In Property Value</td><td>£2,000</td><td>£2,020</td><td>£6,121</td><td>£8,406</td><td>£9,835</td><td>£28,381</td></tr><tr><td>Net Return</td><td>£-559</td><td>£-474</td><td>£3,771</td><td>£6,204</td><td>£7,826</td><td>£16,768</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>27%</td></tr></tbody></table></div></div></template></turbo-stream>