<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>£17,556</td><td>£17,819</td><td>£18,265</td><td>£18,721</td><td>£19,283</td><td>£91,645</td></tr><tr><td>Total Expenses</td><td>£29,544</td><td>£29,617</td><td>£29,704</td><td>£29,794</td><td>£29,893</td><td>£148,551</td></tr><tr><td>Profit Before Tax</td><td>£-11,988</td><td>£-11,797</td><td>£-11,439</td><td>£-11,072</td><td>£-10,609</td><td>£-56,907</td></tr><tr><td>Profit After Tax      </td><td>£-11,988</td><td>£-11,797</td><td>£-11,439</td><td>£-11,072</td><td>£-10,609</td><td>£-56,907</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,000</td><td>£23,205</td><td>£30,880</td><td>£67,099</td></tr><tr><td>Net Return</td><td>£-11,982</td><td>£-11,791</td><td>£1,561</td><td>£12,133</td><td>£20,270</td><td>£10,192</td></tr><tr><td>Return From Rental Income (%)</td><td>-6%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-5%</td><td>-26%</td></tr><tr><td>Total Net Return (%)</td><td>-6%</td><td>-5%</td><td>1%</td><td>6%</td><td>9%</td><td>5%</td></tr></tbody></table></div></div></template></turbo-stream>