<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>£32,268</td><td>£32,752</td><td>£33,571</td><td>£34,410</td><td>£35,442</td><td>£168,443</td></tr><tr><td>Total Expenses</td><td>£38,911</td><td>£39,005</td><td>£39,130</td><td>£39,258</td><td>£39,404</td><td>£195,708</td></tr><tr><td>Profit Before Tax</td><td>£-6,643</td><td>£-6,253</td><td>£-5,559</td><td>£-4,848</td><td>£-3,961</td><td>£-27,265</td></tr><tr><td>Profit After Tax      </td><td>£-6,643</td><td>£-6,253</td><td>£-5,559</td><td>£-4,848</td><td>£-3,961</td><td>£-27,265</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,980</td><td>£30,310</td><td>£40,334</td><td>£87,641</td></tr><tr><td>Net Return</td><td>£-6,634</td><td>£-6,245</td><td>£11,421</td><td>£25,462</td><td>£36,372</td><td>£60,376</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-10%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>21%</td></tr></tbody></table></div></div></template></turbo-stream>