<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>£22,800</td><td>£23,142</td><td>£23,489</td><td>£24,076</td><td>£24,678</td><td>£118,186</td></tr><tr><td>Total Expenses</td><td>£34,846</td><td>£34,930</td><td>£35,006</td><td>£35,107</td><td>£35,210</td><td>£175,099</td></tr><tr><td>Profit Before Tax</td><td>£-12,046</td><td>£-11,788</td><td>£-11,517</td><td>£-11,030</td><td>£-10,531</td><td>£-56,913</td></tr><tr><td>Profit After Tax      </td><td>£-12,046</td><td>£-11,788</td><td>£-11,517</td><td>£-11,030</td><td>£-10,531</td><td>£-56,913</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>£-12,037</td><td>£7,212</td><td>£22,398</td><td>£34,101</td><td>£20,910</td><td>£72,585</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-18%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>6%</td><td>23%</td></tr></tbody></table></div></div></template></turbo-stream>