<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>£36,000</td><td>£36,540</td><td>£37,453</td><td>£38,390</td><td>£39,542</td><td>£187,925</td></tr><tr><td>Total Expenses</td><td>£53,210</td><td>£53,310</td><td>£53,444</td><td>£53,582</td><td>£53,740</td><td>£267,286</td></tr><tr><td>Profit Before Tax</td><td>£-17,210</td><td>£-16,770</td><td>£-15,991</td><td>£-15,192</td><td>£-14,198</td><td>£-79,361</td></tr><tr><td>Profit After Tax      </td><td>£-17,210</td><td>£-16,770</td><td>£-15,991</td><td>£-15,192</td><td>£-14,198</td><td>£-79,361</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£24,000</td><td>£42,841</td><td>£57,009</td><td>£123,874</td></tr><tr><td>Net Return</td><td>£-17,198</td><td>£-16,758</td><td>£8,010</td><td>£27,649</td><td>£42,811</td><td>£44,513</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-19%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>10%</td><td>11%</td></tr></tbody></table></div></div></template></turbo-stream>