<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>£21,252</td><td>£21,571</td><td>£22,110</td><td>£22,663</td><td>£23,343</td><td>£110,938</td></tr><tr><td>Total Expenses</td><td>£28,922</td><td>£29,000</td><td>£29,097</td><td>£29,196</td><td>£29,307</td><td>£145,521</td></tr><tr><td>Profit Before Tax</td><td>£-7,670</td><td>£-7,429</td><td>£-6,987</td><td>£-6,533</td><td>£-5,964</td><td>£-34,583</td></tr><tr><td>Profit After Tax      </td><td>£-7,670</td><td>£-7,429</td><td>£-6,987</td><td>£-6,533</td><td>£-5,964</td><td>£-34,583</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,500</td><td>£22,313</td><td>£29,692</td><td>£64,518</td></tr><tr><td>Net Return</td><td>£-7,664</td><td>£-7,423</td><td>£5,513</td><td>£15,780</td><td>£23,728</td><td>£29,935</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-17%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>3%</td><td>8%</td><td>11%</td><td>14%</td></tr></tbody></table></div></div></template></turbo-stream>