<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>£46,404</td><td>£47,100</td><td>£48,278</td><td>£49,485</td><td>£50,969</td><td>£242,235</td></tr><tr><td>Total Expenses</td><td>£64,169</td><td>£64,285</td><td>£64,445</td><td>£64,610</td><td>£64,801</td><td>£322,311</td></tr><tr><td>Profit Before Tax</td><td>£-17,765</td><td>£-17,185</td><td>£-16,168</td><td>£-15,126</td><td>£-13,832</td><td>£-80,075</td></tr><tr><td>Profit After Tax      </td><td>£-17,765</td><td>£-17,185</td><td>£-16,168</td><td>£-15,126</td><td>£-13,832</td><td>£-80,075</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£15</td><td>£29,001</td><td>£51,766</td><td>£68,886</td><td>£149,681</td></tr><tr><td>Net Return</td><td>£-17,751</td><td>£-17,170</td><td>£12,833</td><td>£36,641</td><td>£55,054</td><td>£69,606</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>-15%</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>