<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>£28,356</td><td>£28,781</td><td>£29,213</td><td>£29,943</td><td>£30,692</td><td>£146,986</td></tr><tr><td>Total Expenses</td><td>£38,619</td><td>£38,712</td><td>£38,796</td><td>£38,911</td><td>£39,028</td><td>£194,067</td></tr><tr><td>Profit Before Tax</td><td>£-10,263</td><td>£-9,931</td><td>£-9,583</td><td>£-8,968</td><td>£-8,336</td><td>£-47,081</td></tr><tr><td>Profit After Tax      </td><td>£-10,263</td><td>£-9,931</td><td>£-9,583</td><td>£-8,968</td><td>£-8,336</td><td>£-47,081</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£21,000</td><td>£37,485</td><td>£49,882</td><td>£34,751</td><td>£143,130</td></tr><tr><td>Net Return</td><td>£-10,253</td><td>£11,070</td><td>£27,902</td><td>£40,915</td><td>£26,415</td><td>£96,049</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>-13%</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>