<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>£42,900</td><td>£43,543</td><td>£44,632</td><td>£45,748</td><td>£47,120</td><td>£223,944</td></tr><tr><td>Total Expenses</td><td>£49,933</td><td>£50,043</td><td>£50,195</td><td>£50,350</td><td>£50,530</td><td>£251,050</td></tr><tr><td>Profit Before Tax</td><td>£-7,033</td><td>£-6,499</td><td>£-5,563</td><td>£-4,602</td><td>£-3,410</td><td>£-27,106</td></tr><tr><td>Profit After Tax      </td><td>£-7,033</td><td>£-6,499</td><td>£-5,563</td><td>£-4,602</td><td>£-3,410</td><td>£-27,106</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£22,000</td><td>£39,271</td><td>£52,258</td><td>£113,551</td></tr><tr><td>Net Return</td><td>£-7,022</td><td>£-6,488</td><td>£16,438</td><td>£34,669</td><td>£48,849</td><td>£86,445</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-7%</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>