<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>£34,860</td><td>£35,383</td><td>£36,267</td><td>£37,174</td><td>£38,289</td><td>£181,974</td></tr><tr><td>Total Expenses</td><td>£38,416</td><td>£38,515</td><td>£38,646</td><td>£38,780</td><td>£38,935</td><td>£193,292</td></tr><tr><td>Profit Before Tax</td><td>£-3,556</td><td>£-3,132</td><td>£-2,378</td><td>£-1,606</td><td>£-645</td><td>£-11,318</td></tr><tr><td>Profit After Tax      </td><td>£-3,556</td><td>£-3,132</td><td>£-2,378</td><td>£-1,606</td><td>£-645</td><td>£-11,318</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,600</td><td>£29,632</td><td>£39,431</td><td>£85,680</td></tr><tr><td>Net Return</td><td>£-3,548</td><td>£-3,123</td><td>£14,222</td><td>£28,025</td><td>£38,786</td><td>£74,362</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>-4%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>5%</td><td>10%</td><td>14%</td><td>27%</td></tr></tbody></table></div></div></template></turbo-stream>