<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>£27,840</td><td>£28,258</td><td>£28,964</td><td>£29,688</td><td>£30,579</td><td>£145,329</td></tr><tr><td>Total Expenses</td><td>£39,301</td><td>£39,389</td><td>£39,503</td><td>£39,619</td><td>£39,751</td><td>£197,562</td></tr><tr><td>Profit Before Tax</td><td>£-11,461</td><td>£-11,131</td><td>£-10,539</td><td>£-9,931</td><td>£-9,172</td><td>£-52,234</td></tr><tr><td>Profit After Tax      </td><td>£-11,461</td><td>£-11,131</td><td>£-10,539</td><td>£-9,931</td><td>£-9,172</td><td>£-52,234</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,400</td><td>£31,060</td><td>£41,331</td><td>£89,809</td></tr><tr><td>Net Return</td><td>£-11,453</td><td>£-11,123</td><td>£6,862</td><td>£21,129</td><td>£32,160</td><td>£37,575</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-18%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>13%</td></tr></tbody></table></div></div></template></turbo-stream>