<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>£35,100</td><td>£35,626</td><td>£36,161</td><td>£37,065</td><td>£37,992</td><td>£181,944</td></tr><tr><td>Total Expenses</td><td>£47,338</td><td>£47,440</td><td>£47,535</td><td>£47,667</td><td>£47,802</td><td>£237,781</td></tr><tr><td>Profit Before Tax</td><td>£-12,238</td><td>£-11,814</td><td>£-11,374</td><td>£-10,602</td><td>£-9,811</td><td>£-55,837</td></tr><tr><td>Profit After Tax      </td><td>£-12,238</td><td>£-11,814</td><td>£-11,374</td><td>£-10,602</td><td>£-9,811</td><td>£-55,837</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£26,000</td><td>£46,410</td><td>£61,759</td><td>£43,025</td><td>£177,208</td></tr><tr><td>Net Return</td><td>£-12,225</td><td>£14,187</td><td>£35,037</td><td>£51,157</td><td>£33,215</td><td>£121,371</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</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>