<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>£29,700</td><td>£30,145</td><td>£30,598</td><td>£31,363</td><td>£32,147</td><td>£153,953</td></tr><tr><td>Total Expenses</td><td>£40,363</td><td>£40,457</td><td>£40,543</td><td>£40,662</td><td>£40,783</td><td>£202,807</td></tr><tr><td>Profit Before Tax</td><td>£-10,663</td><td>£-10,312</td><td>£-9,946</td><td>£-9,299</td><td>£-8,636</td><td>£-48,855</td></tr><tr><td>Profit After Tax      </td><td>£-10,663</td><td>£-10,312</td><td>£-9,946</td><td>£-9,299</td><td>£-8,636</td><td>£-48,855</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£22,000</td><td>£39,270</td><td>£52,258</td><td>£36,406</td><td>£149,945</td></tr><tr><td>Net Return</td><td>£-10,652</td><td>£11,689</td><td>£29,325</td><td>£42,959</td><td>£27,770</td><td>£101,091</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-13%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>3%</td><td>8%</td><td>11%</td><td>7%</td><td>26%</td></tr></tbody></table></div></div></template></turbo-stream>