<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>£15,756</td><td>£15,992</td><td>£16,392</td><td>£16,802</td><td>£17,306</td><td>£82,248</td></tr><tr><td>Total Expenses</td><td>£21,429</td><td>£21,499</td><td>£21,582</td><td>£21,667</td><td>£21,760</td><td>£107,937</td></tr><tr><td>Profit Before Tax</td><td>£-5,673</td><td>£-5,507</td><td>£-5,190</td><td>£-4,865</td><td>£-4,454</td><td>£-25,688</td></tr><tr><td>Profit After Tax      </td><td>£-5,673</td><td>£-5,507</td><td>£-5,190</td><td>£-4,865</td><td>£-4,454</td><td>£-25,688</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,000</td><td>£16,065</td><td>£21,378</td><td>£46,453</td></tr><tr><td>Net Return</td><td>£-5,669</td><td>£-5,502</td><td>£3,810</td><td>£11,200</td><td>£16,925</td><td>£20,764</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-18%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>3%</td><td>8%</td><td>12%</td><td>14%</td></tr></tbody></table></div></div></template></turbo-stream>