<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>£31,500</td><td>£31,972</td><td>£32,772</td><td>£33,591</td><td>£34,599</td><td>£164,434</td></tr><tr><td>Total Expenses</td><td>£40,858</td><td>£40,951</td><td>£41,074</td><td>£41,199</td><td>£41,343</td><td>£205,424</td></tr><tr><td>Profit Before Tax</td><td>£-9,358</td><td>£-8,978</td><td>£-8,302</td><td>£-7,608</td><td>£-6,744</td><td>£-40,990</td></tr><tr><td>Profit After Tax      </td><td>£-9,358</td><td>£-8,978</td><td>£-8,302</td><td>£-7,608</td><td>£-6,744</td><td>£-40,990</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£18,000</td><td>£32,131</td><td>£42,757</td><td>£92,906</td></tr><tr><td>Net Return</td><td>£-9,349</td><td>£-8,969</td><td>£9,699</td><td>£24,522</td><td>£36,013</td><td>£51,916</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-14%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>17%</td></tr></tbody></table></div></div></template></turbo-stream>