<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>£19,680</td><td>£19,975</td><td>£20,475</td><td>£20,986</td><td>£21,616</td><td>£102,732</td></tr><tr><td>Total Expenses</td><td>£29,162</td><td>£29,237</td><td>£29,330</td><td>£29,425</td><td>£29,531</td><td>£146,685</td></tr><tr><td>Profit Before Tax</td><td>£-9,482</td><td>£-9,262</td><td>£-8,855</td><td>£-8,439</td><td>£-7,915</td><td>£-43,952</td></tr><tr><td>Profit After Tax      </td><td>£-9,482</td><td>£-9,262</td><td>£-8,855</td><td>£-8,439</td><td>£-7,915</td><td>£-43,952</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,700</td><td>£22,670</td><td>£30,167</td><td>£65,550</td></tr><tr><td>Net Return</td><td>£-9,475</td><td>£-9,256</td><td>£3,845</td><td>£14,231</td><td>£22,253</td><td>£21,598</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>-21%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>10%</td></tr></tbody></table></div></div></template></turbo-stream>