<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>£26,880</td><td>£27,283</td><td>£27,965</td><td>£28,664</td><td>£29,524</td><td>£140,317</td></tr><tr><td>Total Expenses</td><td>£30,080</td><td>£30,166</td><td>£30,277</td><td>£30,391</td><td>£30,520</td><td>£151,435</td></tr><tr><td>Profit Before Tax</td><td>£-3,200</td><td>£-2,883</td><td>£-2,312</td><td>£-1,727</td><td>£-996</td><td>£-11,118</td></tr><tr><td>Profit After Tax      </td><td>£-3,200</td><td>£-2,883</td><td>£-2,312</td><td>£-1,727</td><td>£-996</td><td>£-11,118</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,800</td><td>£22,848</td><td>£30,405</td><td>£66,066</td></tr><tr><td>Net Return</td><td>£-3,194</td><td>£-2,877</td><td>£10,488</td><td>£21,122</td><td>£29,409</td><td>£54,949</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>-5%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-1%</td><td>5%</td><td>10%</td><td>14%</td><td>26%</td></tr></tbody></table></div></div></template></turbo-stream>