<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>£31,176</td><td>£31,644</td><td>£32,435</td><td>£33,246</td><td>£34,243</td><td>£162,743</td></tr><tr><td>Total Expenses</td><td>£34,568</td><td>£34,661</td><td>£34,783</td><td>£34,908</td><td>£35,051</td><td>£173,971</td></tr><tr><td>Profit Before Tax</td><td>£-3,392</td><td>£-3,017</td><td>£-2,348</td><td>£-1,663</td><td>£-808</td><td>£-11,228</td></tr><tr><td>Profit After Tax      </td><td>£-3,392</td><td>£-3,017</td><td>£-2,348</td><td>£-1,663</td><td>£-808</td><td>£-11,228</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£14,846</td><td>£26,501</td><td>£35,265</td><td>£76,627</td></tr><tr><td>Net Return</td><td>£-3,385</td><td>£-3,010</td><td>£12,498</td><td>£24,838</td><td>£34,457</td><td>£65,398</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>-5%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>5%</td><td>10%</td><td>14%</td><td>26%</td></tr></tbody></table></div></div></template></turbo-stream>