<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>£22,368</td><td>£22,704</td><td>£23,271</td><td>£23,853</td><td>£24,568</td><td>£116,764</td></tr><tr><td>Total Expenses</td><td>£31,970</td><td>£32,049</td><td>£32,149</td><td>£32,251</td><td>£32,365</td><td>£160,784</td></tr><tr><td>Profit Before Tax</td><td>£-9,602</td><td>£-9,346</td><td>£-8,878</td><td>£-8,398</td><td>£-7,797</td><td>£-44,020</td></tr><tr><td>Profit After Tax      </td><td>£-9,602</td><td>£-9,346</td><td>£-8,878</td><td>£-8,398</td><td>£-7,797</td><td>£-44,020</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,980</td><td>£24,955</td><td>£33,208</td><td>£72,157</td></tr><tr><td>Net Return</td><td>£-9,595</td><td>£-9,339</td><td>£5,102</td><td>£16,557</td><td>£25,411</td><td>£28,137</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-19%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>12%</td></tr></tbody></table></div></div></template></turbo-stream>