<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>£17,160</td><td>£17,417</td><td>£17,853</td><td>£18,299</td><td>£18,848</td><td>£89,578</td></tr><tr><td>Total Expenses</td><td>£21,173</td><td>£21,245</td><td>£21,331</td><td>£21,420</td><td>£21,517</td><td>£106,686</td></tr><tr><td>Profit Before Tax</td><td>£-4,013</td><td>£-3,827</td><td>£-3,478</td><td>£-3,121</td><td>£-2,669</td><td>£-17,109</td></tr><tr><td>Profit After Tax      </td><td>£-4,013</td><td>£-3,827</td><td>£-3,478</td><td>£-3,121</td><td>£-2,669</td><td>£-17,109</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,800</td><td>£15,708</td><td>£20,903</td><td>£45,421</td></tr><tr><td>Net Return</td><td>£-4,009</td><td>£-3,823</td><td>£5,322</td><td>£12,588</td><td>£18,234</td><td>£28,312</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-12%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>4%</td><td>9%</td><td>13%</td><td>20%</td></tr></tbody></table></div></div></template></turbo-stream>