<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>£24,696</td><td>£25,066</td><td>£25,442</td><td>£26,078</td><td>£26,730</td><td>£128,014</td></tr><tr><td>Total Expenses</td><td>£35,036</td><td>£35,123</td><td>£35,201</td><td>£35,307</td><td>£35,415</td><td>£176,082</td></tr><tr><td>Profit Before Tax</td><td>£-10,340</td><td>£-10,056</td><td>£-9,759</td><td>£-9,228</td><td>£-8,684</td><td>£-48,068</td></tr><tr><td>Profit After Tax      </td><td>£-10,340</td><td>£-10,056</td><td>£-9,759</td><td>£-9,228</td><td>£-8,684</td><td>£-48,068</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£19,000</td><td>£33,915</td><td>£45,132</td><td>£31,442</td><td>£129,498</td></tr><tr><td>Net Return</td><td>£-10,330</td><td>£8,944</td><td>£24,156</td><td>£35,903</td><td>£22,757</td><td>£81,430</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>25%</td></tr></tbody></table></div></div></template></turbo-stream>