<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>£41,604</td><td>£42,228</td><td>£43,284</td><td>£44,366</td><td>£45,697</td><td>£217,179</td></tr><tr><td>Total Expenses</td><td>£57,738</td><td>£57,846</td><td>£57,995</td><td>£58,147</td><td>£58,323</td><td>£290,049</td></tr><tr><td>Profit Before Tax</td><td>£-16,134</td><td>£-15,618</td><td>£-14,711</td><td>£-13,781</td><td>£-12,626</td><td>£-72,870</td></tr><tr><td>Profit After Tax      </td><td>£-16,134</td><td>£-15,618</td><td>£-14,711</td><td>£-13,781</td><td>£-12,626</td><td>£-72,870</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£26,001</td><td>£46,411</td><td>£61,760</td><td>£134,197</td></tr><tr><td>Net Return</td><td>£-16,121</td><td>£-15,605</td><td>£11,289</td><td>£32,630</td><td>£49,134</td><td>£61,327</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-16%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>2%</td><td>7%</td><td>11%</td><td>13%</td></tr></tbody></table></div></div></template></turbo-stream>