<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>£20,256</td><td>£20,560</td><td>£21,074</td><td>£21,601</td><td>£22,249</td><td>£105,739</td></tr><tr><td>Total Expenses</td><td>£30,806</td><td>£30,883</td><td>£30,977</td><td>£31,074</td><td>£31,181</td><td>£154,920</td></tr><tr><td>Profit Before Tax</td><td>£-10,550</td><td>£-10,323</td><td>£-9,903</td><td>£-9,473</td><td>£-8,932</td><td>£-49,181</td></tr><tr><td>Profit After Tax      </td><td>£-10,550</td><td>£-10,323</td><td>£-9,903</td><td>£-9,473</td><td>£-8,932</td><td>£-49,181</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£7</td><td>£13,500</td><td>£24,098</td><td>£32,068</td><td>£69,679</td></tr><tr><td>Net Return</td><td>£-10,543</td><td>£-10,316</td><td>£3,597</td><td>£14,625</td><td>£23,135</td><td>£20,498</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-22%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-5%</td><td>2%</td><td>7%</td><td>10%</td><td>9%</td></tr></tbody></table></div></div></template></turbo-stream>