<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>£31,320</td><td>£31,790</td><td>£32,585</td><td>£33,399</td><td>£34,401</td><td>£163,495</td></tr><tr><td>Total Expenses</td><td>£39,141</td><td>£39,200</td><td>£39,290</td><td>£39,382</td><td>£39,493</td><td>£196,506</td></tr><tr><td>Profit Before Tax</td><td>£-7,821</td><td>£-7,410</td><td>£-6,705</td><td>£-5,983</td><td>£-5,092</td><td>£-33,011</td></tr><tr><td>Profit After Tax      </td><td>£-7,821</td><td>£-7,410</td><td>£-6,705</td><td>£-5,983</td><td>£-5,092</td><td>£-33,011</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,900</td><td>£31,952</td><td>£42,519</td><td>£92,390</td></tr><tr><td>Net Return</td><td>£-7,812</td><td>£-7,401</td><td>£11,195</td><td>£25,969</td><td>£37,427</td><td>£59,378</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-11%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-2%</td><td>4%</td><td>9%</td><td>12%</td><td>20%</td></tr></tbody></table></div></div></template></turbo-stream>