<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>£27,996</td><td>£28,416</td><td>£29,126</td><td>£29,854</td><td>£30,750</td><td>£146,143</td></tr><tr><td>Total Expenses</td><td>£39,515</td><td>£39,603</td><td>£39,717</td><td>£39,834</td><td>£39,966</td><td>£198,636</td></tr><tr><td>Profit Before Tax</td><td>£-11,519</td><td>£-11,187</td><td>£-10,591</td><td>£-9,979</td><td>£-9,216</td><td>£-52,493</td></tr><tr><td>Profit After Tax      </td><td>£-11,519</td><td>£-11,187</td><td>£-10,591</td><td>£-9,979</td><td>£-9,216</td><td>£-52,493</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,500</td><td>£31,238</td><td>£41,569</td><td>£90,325</td></tr><tr><td>Net Return</td><td>£-11,510</td><td>£-11,179</td><td>£6,909</td><td>£21,259</td><td>£32,353</td><td>£37,832</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>