<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>£25,200</td><td>£25,578</td><td>£26,217</td><td>£26,873</td><td>£27,679</td><td>£131,547</td></tr><tr><td>Total Expenses</td><td>£28,325</td><td>£28,409</td><td>£28,516</td><td>£28,625</td><td>£28,748</td><td>£142,623</td></tr><tr><td>Profit Before Tax</td><td>£-3,125</td><td>£-2,831</td><td>£-2,298</td><td>£-1,752</td><td>£-1,069</td><td>£-11,076</td></tr><tr><td>Profit After Tax      </td><td>£-3,125</td><td>£-2,831</td><td>£-2,298</td><td>£-1,752</td><td>£-1,069</td><td>£-11,076</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,000</td><td>£21,420</td><td>£28,504</td><td>£61,937</td></tr><tr><td>Net Return</td><td>£-3,119</td><td>£-2,825</td><td>£9,702</td><td>£19,668</td><td>£27,435</td><td>£50,862</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-6%</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>