<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>£25,020</td><td>£25,395</td><td>£26,030</td><td>£26,681</td><td>£27,481</td><td>£130,608</td></tr><tr><td>Total Expenses</td><td>£32,076</td><td>£32,160</td><td>£32,266</td><td>£32,375</td><td>£32,498</td><td>£161,375</td></tr><tr><td>Profit Before Tax</td><td>£-7,056</td><td>£-6,764</td><td>£-6,236</td><td>£-5,694</td><td>£-5,016</td><td>£-30,767</td></tr><tr><td>Profit After Tax      </td><td>£-7,056</td><td>£-6,764</td><td>£-6,236</td><td>£-5,694</td><td>£-5,016</td><td>£-30,767</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,900</td><td>£24,812</td><td>£33,018</td><td>£71,744</td></tr><tr><td>Net Return</td><td>£-7,049</td><td>£-6,757</td><td>£7,664</td><td>£19,118</td><td>£28,001</td><td>£40,977</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-13%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>18%</td></tr></tbody></table></div></div></template></turbo-stream>