<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>£42,000</td><td>£42,630</td><td>£43,696</td><td>£44,788</td><td>£46,132</td><td>£219,246</td></tr><tr><td>Total Expenses</td><td>£45,875</td><td>£45,984</td><td>£46,134</td><td>£46,287</td><td>£46,464</td><td>£230,743</td></tr><tr><td>Profit Before Tax</td><td>£-3,875</td><td>£-3,354</td><td>£-2,438</td><td>£-1,499</td><td>£-332</td><td>£-11,497</td></tr><tr><td>Profit After Tax      </td><td>£-3,875</td><td>£-3,354</td><td>£-2,438</td><td>£-1,499</td><td>£-332</td><td>£-11,497</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£20,000</td><td>£35,701</td><td>£47,507</td><td>£103,229</td></tr><tr><td>Net Return</td><td>£-3,865</td><td>£-3,344</td><td>£17,563</td><td>£34,202</td><td>£47,176</td><td>£91,731</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>-3%</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>