<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>£31,728</td><td>£32,204</td><td>£32,687</td><td>£33,504</td><td>£34,342</td><td>£164,465</td></tr><tr><td>Total Expenses</td><td>£42,978</td><td>£43,076</td><td>£43,165</td><td>£43,289</td><td>£43,415</td><td>£215,924</td></tr><tr><td>Profit Before Tax</td><td>£-11,250</td><td>£-10,872</td><td>£-10,478</td><td>£-9,785</td><td>£-9,074</td><td>£-51,459</td></tr><tr><td>Profit After Tax      </td><td>£-11,250</td><td>£-10,872</td><td>£-10,478</td><td>£-9,785</td><td>£-9,074</td><td>£-51,459</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£23,500</td><td>£41,948</td><td>£55,821</td><td>£38,888</td><td>£160,169</td></tr><tr><td>Net Return</td><td>£-11,239</td><td>£12,628</td><td>£31,470</td><td>£46,036</td><td>£29,815</td><td>£108,710</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>-12%</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>