<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>£16,128</td><td>£16,370</td><td>£16,779</td><td>£17,199</td><td>£17,715</td><td>£84,190</td></tr><tr><td>Total Expenses</td><td>£18,491</td><td>£18,561</td><td>£18,645</td><td>£18,731</td><td>£18,825</td><td>£93,253</td></tr><tr><td>Profit Before Tax</td><td>£-2,363</td><td>£-2,191</td><td>£-1,866</td><td>£-1,532</td><td>£-1,110</td><td>£-9,063</td></tr><tr><td>Profit After Tax      </td><td>£-2,363</td><td>£-2,191</td><td>£-1,866</td><td>£-1,532</td><td>£-1,110</td><td>£-9,063</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,500</td><td>£13,388</td><td>£17,815</td><td>£38,711</td></tr><tr><td>Net Return</td><td>£-2,359</td><td>£-2,187</td><td>£5,634</td><td>£11,856</td><td>£16,705</td><td>£29,648</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-8%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>5%</td><td>10%</td><td>14%</td><td>25%</td></tr></tbody></table></div></div></template></turbo-stream>