<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>£20,400</td><td>£20,706</td><td>£21,224</td><td>£21,754</td><td>£22,407</td><td>£106,491</td></tr><tr><td>Total Expenses</td><td>£27,845</td><td>£27,922</td><td>£28,016</td><td>£28,113</td><td>£28,221</td><td>£140,117</td></tr><tr><td>Profit Before Tax</td><td>£-7,445</td><td>£-7,216</td><td>£-6,793</td><td>£-6,359</td><td>£-5,814</td><td>£-33,627</td></tr><tr><td>Profit After Tax      </td><td>£-7,445</td><td>£-7,216</td><td>£-6,793</td><td>£-6,359</td><td>£-5,814</td><td>£-33,627</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£6</td><td>£12,000</td><td>£21,420</td><td>£28,504</td><td>£61,937</td></tr><tr><td>Net Return</td><td>£-7,439</td><td>£-7,210</td><td>£5,208</td><td>£15,061</td><td>£22,690</td><td>£28,311</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>