<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>£49,603</td><td>£49,708</td><td>£49,851</td><td>£49,998</td><td>£50,168</td><td>£249,328</td></tr><tr><td>Profit Before Tax</td><td>£-10,003</td><td>£-9,514</td><td>£-8,652</td><td>£-7,769</td><td>£-6,672</td><td>£-42,610</td></tr><tr><td>Profit After Tax      </td><td>£-10,003</td><td>£-9,514</td><td>£-8,652</td><td>£-7,769</td><td>£-6,672</td><td>£-42,610</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£22,000</td><td>£39,271</td><td>£52,258</td><td>£113,551</td></tr><tr><td>Net Return</td><td>£-9,992</td><td>£-9,503</td><td>£13,348</td><td>£31,501</td><td>£45,586</td><td>£70,941</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-11%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-2%</td><td>3%</td><td>8%</td><td>12%</td><td>19%</td></tr></tbody></table></div></div></template></turbo-stream>