<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>£21,600</td><td>£21,924</td><td>£22,472</td><td>£23,034</td><td>£23,725</td><td>£112,755</td></tr><tr><td>Total Expenses</td><td>£35,900</td><td>£35,978</td><td>£36,076</td><td>£36,176</td><td>£36,288</td><td>£180,419</td></tr><tr><td>Profit Before Tax</td><td>£-14,300</td><td>£-14,054</td><td>£-13,604</td><td>£-13,142</td><td>£-12,563</td><td>£-67,664</td></tr><tr><td>Profit After Tax      </td><td>£-14,300</td><td>£-14,054</td><td>£-13,604</td><td>£-13,142</td><td>£-12,563</td><td>£-67,664</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,000</td><td>£28,561</td><td>£38,006</td><td>£82,583</td></tr><tr><td>Net Return</td><td>£-14,292</td><td>£-14,046</td><td>£2,396</td><td>£15,418</td><td>£25,443</td><td>£14,919</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-25%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>1%</td><td>6%</td><td>9%</td><td>6%</td></tr></tbody></table></div></div></template></turbo-stream>