<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>£19,716</td><td>£20,012</td><td>£20,512</td><td>£21,025</td><td>£21,656</td><td>£102,920</td></tr><tr><td>Total Expenses</td><td>£26,983</td><td>£27,059</td><td>£27,152</td><td>£27,247</td><td>£27,353</td><td>£135,793</td></tr><tr><td>Profit Before Tax</td><td>£-7,267</td><td>£-7,047</td><td>£-6,640</td><td>£-6,222</td><td>£-5,697</td><td>£-32,873</td></tr><tr><td>Profit After Tax      </td><td>£-7,267</td><td>£-7,047</td><td>£-6,640</td><td>£-6,222</td><td>£-5,697</td><td>£-32,873</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,600</td><td>£20,706</td><td>£27,554</td><td>£59,873</td></tr><tr><td>Net Return</td><td>£-7,261</td><td>£-7,041</td><td>£4,961</td><td>£14,484</td><td>£21,857</td><td>£27,000</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-17%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>3%</td><td>8%</td><td>11%</td><td>14%</td></tr></tbody></table></div></div></template></turbo-stream>