<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>£16,680</td><td>£16,930</td><td>£17,353</td><td>£17,787</td><td>£18,321</td><td>£87,072</td></tr><tr><td>Total Expenses</td><td>£20,641</td><td>£20,712</td><td>£20,797</td><td>£20,885</td><td>£20,981</td><td>£104,015</td></tr><tr><td>Profit Before Tax</td><td>£-3,961</td><td>£-3,782</td><td>£-3,444</td><td>£-3,097</td><td>£-2,660</td><td>£-16,943</td></tr><tr><td>Profit After Tax      </td><td>£-3,961</td><td>£-3,782</td><td>£-3,444</td><td>£-3,097</td><td>£-2,660</td><td>£-16,943</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£8,556</td><td>£15,273</td><td>£20,324</td><td>£44,161</td></tr><tr><td>Net Return</td><td>£-3,957</td><td>£-3,778</td><td>£5,112</td><td>£12,176</td><td>£17,664</td><td>£27,218</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>