<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>£14,628</td><td>£14,847</td><td>£15,219</td><td>£15,599</td><td>£16,067</td><td>£76,360</td></tr><tr><td>Total Expenses</td><td>£18,341</td><td>£18,409</td><td>£18,489</td><td>£18,571</td><td>£18,660</td><td>£92,470</td></tr><tr><td>Profit Before Tax</td><td>£-3,713</td><td>£-3,561</td><td>£-3,270</td><td>£-2,972</td><td>£-2,593</td><td>£-16,110</td></tr><tr><td>Profit After Tax      </td><td>£-3,713</td><td>£-3,561</td><td>£-3,270</td><td>£-2,972</td><td>£-2,593</td><td>£-16,110</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,500</td><td>£13,388</td><td>£17,815</td><td>£38,711</td></tr><tr><td>Net Return</td><td>£-3,709</td><td>£-3,558</td><td>£4,230</td><td>£10,416</td><td>£15,222</td><td>£22,601</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-13%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>4%</td><td>9%</td><td>13%</td><td>19%</td></tr></tbody></table></div></div></template></turbo-stream>