<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>£31,248</td><td>£31,717</td><td>£32,192</td><td>£32,997</td><td>£33,822</td><td>£161,977</td></tr><tr><td>Total Expenses</td><td>£45,344</td><td>£45,440</td><td>£45,529</td><td>£45,651</td><td>£45,776</td><td>£227,741</td></tr><tr><td>Profit Before Tax</td><td>£-14,096</td><td>£-13,724</td><td>£-13,337</td><td>£-12,654</td><td>£-11,954</td><td>£-65,764</td></tr><tr><td>Profit After Tax      </td><td>£-14,096</td><td>£-13,724</td><td>£-13,337</td><td>£-12,654</td><td>£-11,954</td><td>£-65,764</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£25,000</td><td>£44,625</td><td>£59,384</td><td>£41,371</td><td>£170,393</td></tr><tr><td>Net Return</td><td>£-14,083</td><td>£11,277</td><td>£31,289</td><td>£46,730</td><td>£29,416</td><td>£104,629</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-15%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>3%</td><td>7%</td><td>11%</td><td>7%</td><td>24%</td></tr></tbody></table></div></div></template></turbo-stream>