<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>£30,996</td><td>£31,461</td><td>£31,933</td><td>£32,731</td><td>£33,549</td><td>£160,670</td></tr><tr><td>Total Expenses</td><td>£37,275</td><td>£37,371</td><td>£37,459</td><td>£37,581</td><td>£37,705</td><td>£187,391</td></tr><tr><td>Profit Before Tax</td><td>£-6,279</td><td>£-5,910</td><td>£-5,526</td><td>£-4,850</td><td>£-4,156</td><td>£-26,721</td></tr><tr><td>Profit After Tax      </td><td>£-6,279</td><td>£-5,910</td><td>£-5,526</td><td>£-4,850</td><td>£-4,156</td><td>£-26,721</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£20,000</td><td>£35,700</td><td>£47,507</td><td>£33,097</td><td>£136,314</td></tr><tr><td>Net Return</td><td>£-6,269</td><td>£14,090</td><td>£30,174</td><td>£42,657</td><td>£28,941</td><td>£109,593</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-8%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>4%</td><td>9%</td><td>12%</td><td>8%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>