<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>£20,124</td><td>£20,426</td><td>£20,937</td><td>£21,460</td><td>£22,104</td><td>£105,050</td></tr><tr><td>Total Expenses</td><td>£26,826</td><td>£26,902</td><td>£26,996</td><td>£27,092</td><td>£27,199</td><td>£135,014</td></tr><tr><td>Profit Before Tax</td><td>£-6,702</td><td>£-6,476</td><td>£-6,059</td><td>£-5,632</td><td>£-5,095</td><td>£-29,964</td></tr><tr><td>Profit After Tax      </td><td>£-6,702</td><td>£-6,476</td><td>£-6,059</td><td>£-5,632</td><td>£-5,095</td><td>£-29,964</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£11,500</td><td>£20,528</td><td>£27,317</td><td>£59,356</td></tr><tr><td>Net Return</td><td>£-6,696</td><td>£-6,470</td><td>£5,441</td><td>£14,896</td><td>£22,222</td><td>£29,393</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-16%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>15%</td></tr></tbody></table></div></div></template></turbo-stream>