<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>£18,396</td><td>£18,672</td><td>£19,139</td><td>£19,617</td><td>£20,206</td><td>£96,030</td></tr><tr><td>Total Expenses</td><td>£26,653</td><td>£26,726</td><td>£26,816</td><td>£26,908</td><td>£27,009</td><td>£134,112</td></tr><tr><td>Profit Before Tax</td><td>£-8,257</td><td>£-8,054</td><td>£-7,677</td><td>£-7,290</td><td>£-6,803</td><td>£-38,082</td></tr><tr><td>Profit After Tax      </td><td>£-8,257</td><td>£-8,054</td><td>£-7,677</td><td>£-7,290</td><td>£-6,803</td><td>£-38,082</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,500</td><td>£20,528</td><td>£27,317</td><td>£59,356</td></tr><tr><td>Net Return</td><td>£-8,251</td><td>£-8,049</td><td>£3,823</td><td>£13,237</td><td>£20,513</td><td>£21,274</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-20%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>11%</td></tr></tbody></table></div></div></template></turbo-stream>