<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>£11,160</td><td>£11,327</td><td>£11,611</td><td>£11,901</td><td>£12,258</td><td>£58,257</td></tr><tr><td>Total Expenses</td><td>£21,565</td><td>£21,628</td><td>£21,699</td><td>£21,772</td><td>£21,850</td><td>£108,513</td></tr><tr><td>Profit Before Tax</td><td>£-10,405</td><td>£-10,300</td><td>£-10,088</td><td>£-9,871</td><td>£-9,592</td><td>£-50,257</td></tr><tr><td>Profit After Tax      </td><td>£-10,405</td><td>£-10,300</td><td>£-10,088</td><td>£-9,871</td><td>£-9,592</td><td>£-50,257</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£5</td><td>£9,300</td><td>£16,601</td><td>£22,091</td><td>£48,001</td></tr><tr><td>Net Return</td><td>£-10,400</td><td>£-10,296</td><td>£-788</td><td>£6,730</td><td>£12,499</td><td>£-2,255</td></tr><tr><td>Return From Rental Income (%)</td><td>-7%</td><td>-7%</td><td>-7%</td><td>-7%</td><td>-6%</td><td>-33%</td></tr><tr><td>Total Net Return (%)</td><td>-7%</td><td>-7%</td><td>-1%</td><td>4%</td><td>8%</td><td>-1%</td></tr></tbody></table></div></div></template></turbo-stream>