<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>£30,816</td><td>£31,278</td><td>£32,060</td><td>£32,862</td><td>£33,848</td><td>£160,864</td></tr><tr><td>Total Expenses</td><td>£36,425</td><td>£36,517</td><td>£36,638</td><td>£36,762</td><td>£36,903</td><td>£183,246</td></tr><tr><td>Profit Before Tax</td><td>£-5,609</td><td>£-5,239</td><td>£-4,578</td><td>£-3,901</td><td>£-3,056</td><td>£-22,382</td></tr><tr><td>Profit After Tax      </td><td>£-5,609</td><td>£-5,239</td><td>£-4,578</td><td>£-3,901</td><td>£-3,056</td><td>£-22,382</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£15,800</td><td>£28,204</td><td>£37,531</td><td>£81,551</td></tr><tr><td>Net Return</td><td>£-5,601</td><td>£-5,231</td><td>£11,222</td><td>£24,303</td><td>£34,475</td><td>£59,168</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>4%</td><td>9%</td><td>13%</td><td>22%</td></tr></tbody></table></div></div></template></turbo-stream>