<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>£13,680</td><td>£13,885</td><td>£14,232</td><td>£14,588</td><td>£15,026</td><td>£71,411</td></tr><tr><td>Total Expenses</td><td>£17,651</td><td>£17,718</td><td>£17,795</td><td>£17,875</td><td>£17,961</td><td>£88,999</td></tr><tr><td>Profit Before Tax</td><td>£-3,971</td><td>£-3,832</td><td>£-3,563</td><td>£-3,287</td><td>£-2,935</td><td>£-17,588</td></tr><tr><td>Profit After Tax      </td><td>£-3,971</td><td>£-3,832</td><td>£-3,563</td><td>£-3,287</td><td>£-2,935</td><td>£-17,588</td></tr><tr><td>Change In Property Value</td><td>£4</td><td>£4</td><td>£7,200</td><td>£12,852</td><td>£17,103</td><td>£37,162</td></tr><tr><td>Net Return</td><td>£-3,967</td><td>£-3,829</td><td>£3,637</td><td>£9,566</td><td>£14,167</td><td>£19,574</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>3%</td><td>8%</td><td>12%</td><td>17%</td></tr></tbody></table></div></div></template></turbo-stream>