<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>£21,252</td><td>£21,571</td><td>£22,110</td><td>£22,663</td><td>£23,343</td><td>£110,938</td></tr><tr><td>Total Expenses</td><td>£37,849</td><td>£37,927</td><td>£38,024</td><td>£38,123</td><td>£38,233</td><td>£190,156</td></tr><tr><td>Profit Before Tax</td><td>£-16,597</td><td>£-16,356</td><td>£-15,914</td><td>£-15,460</td><td>£-14,891</td><td>£-79,218</td></tr><tr><td>Profit After Tax      </td><td>£-16,597</td><td>£-16,356</td><td>£-15,914</td><td>£-15,460</td><td>£-14,891</td><td>£-79,218</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,000</td><td>£30,346</td><td>£40,381</td><td>£87,744</td></tr><tr><td>Net Return</td><td>£-16,588</td><td>£-16,348</td><td>£1,087</td><td>£14,886</td><td>£25,491</td><td>£8,527</td></tr><tr><td>Return From Rental Income (%)</td><td>-6%</td><td>-6%</td><td>-6%</td><td>-5%</td><td>-5%</td><td>-28%</td></tr><tr><td>Total Net Return (%)</td><td>-6%</td><td>-6%</td><td>0%</td><td>5%</td><td>9%</td><td>3%</td></tr></tbody></table></div></div></template></turbo-stream>