<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>£13,956</td><td>£14,165</td><td>£14,519</td><td>£14,882</td><td>£15,329</td><td>£72,852</td></tr><tr><td>Total Expenses</td><td>£21,249</td><td>£21,316</td><td>£21,395</td><td>£21,475</td><td>£21,562</td><td>£106,997</td></tr><tr><td>Profit Before Tax</td><td>£-7,293</td><td>£-7,151</td><td>£-6,875</td><td>£-6,592</td><td>£-6,233</td><td>£-34,145</td></tr><tr><td>Profit After Tax      </td><td>£-7,293</td><td>£-7,151</td><td>£-6,875</td><td>£-6,592</td><td>£-6,233</td><td>£-34,145</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,000</td><td>£16,065</td><td>£21,378</td><td>£46,453</td></tr><tr><td>Net Return</td><td>£-7,289</td><td>£-7,146</td><td>£2,125</td><td>£9,473</td><td>£15,145</td><td>£12,308</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-4%</td><td>-23%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>1%</td><td>6%</td><td>10%</td><td>8%</td></tr></tbody></table></div></div></template></turbo-stream>