<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>£10,920</td><td>£11,084</td><td>£11,361</td><td>£11,645</td><td>£11,994</td><td>£57,004</td></tr><tr><td>Total Expenses</td><td>£13,408</td><td>£13,470</td><td>£13,541</td><td>£13,613</td><td>£13,690</td><td>£67,721</td></tr><tr><td>Profit Before Tax</td><td>£-2,488</td><td>£-2,386</td><td>£-2,180</td><td>£-1,968</td><td>£-1,696</td><td>£-10,717</td></tr><tr><td>Profit After Tax      </td><td>£-2,488</td><td>£-2,386</td><td>£-2,180</td><td>£-1,968</td><td>£-1,696</td><td>£-10,717</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£5,200</td><td>£9,282</td><td>£12,352</td><td>£26,839</td></tr><tr><td>Net Return</td><td>£-2,485</td><td>£-2,383</td><td>£3,020</td><td>£7,314</td><td>£10,656</td><td>£16,122</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-13%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>4%</td><td>9%</td><td>13%</td><td>20%</td></tr></tbody></table></div></div></template></turbo-stream>