<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>£41,400</td><td>£42,021</td><td>£43,072</td><td>£44,148</td><td>£45,473</td><td>£216,114</td></tr><tr><td>Total Expenses</td><td>£51,766</td><td>£51,874</td><td>£52,022</td><td>£52,174</td><td>£52,349</td><td>£260,186</td></tr><tr><td>Profit Before Tax</td><td>£-10,366</td><td>£-9,853</td><td>£-8,951</td><td>£-8,026</td><td>£-6,876</td><td>£-44,072</td></tr><tr><td>Profit After Tax      </td><td>£-10,366</td><td>£-9,853</td><td>£-8,951</td><td>£-8,026</td><td>£-6,876</td><td>£-44,072</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,000</td><td>£41,056</td><td>£54,634</td><td>£118,713</td></tr><tr><td>Net Return</td><td>£-10,355</td><td>£-9,842</td><td>£14,050</td><td>£33,030</td><td>£47,757</td><td>£74,641</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>