<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>£24,300</td><td>£24,665</td><td>£25,034</td><td>£25,660</td><td>£26,302</td><td>£125,961</td></tr><tr><td>Total Expenses</td><td>£33,388</td><td>£33,474</td><td>£33,552</td><td>£33,656</td><td>£33,763</td><td>£167,833</td></tr><tr><td>Profit Before Tax</td><td>£-9,088</td><td>£-8,809</td><td>£-8,517</td><td>£-7,996</td><td>£-7,461</td><td>£-41,872</td></tr><tr><td>Profit After Tax      </td><td>£-9,088</td><td>£-8,809</td><td>£-8,517</td><td>£-7,996</td><td>£-7,461</td><td>£-41,872</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£18,000</td><td>£32,130</td><td>£42,756</td><td>£29,787</td><td>£122,683</td></tr><tr><td>Net Return</td><td>£-9,079</td><td>£9,191</td><td>£23,613</td><td>£34,760</td><td>£22,326</td><td>£80,811</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-14%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>3%</td><td>8%</td><td>11%</td><td>7%</td><td>27%</td></tr></tbody></table></div></div></template></turbo-stream>