<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>£37,632</td><td>£38,196</td><td>£39,151</td><td>£40,130</td><td>£41,334</td><td>£196,444</td></tr><tr><td>Total Expenses</td><td>£44,050</td><td>£44,152</td><td>£44,290</td><td>£44,432</td><td>£44,595</td><td>£221,520</td></tr><tr><td>Profit Before Tax</td><td>£-6,418</td><td>£-5,956</td><td>£-5,139</td><td>£-4,302</td><td>£-3,261</td><td>£-25,075</td></tr><tr><td>Profit After Tax      </td><td>£-6,418</td><td>£-5,956</td><td>£-5,139</td><td>£-4,302</td><td>£-3,261</td><td>£-25,075</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,300</td><td>£34,451</td><td>£45,845</td><td>£99,616</td></tr><tr><td>Net Return</td><td>£-6,408</td><td>£-5,946</td><td>£14,161</td><td>£30,149</td><td>£42,584</td><td>£74,540</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>23%</td></tr></tbody></table></div></div></template></turbo-stream>