<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>£39,000</td><td>£39,585</td><td>£40,179</td><td>£41,183</td><td>£42,213</td><td>£202,160</td></tr><tr><td>Total Expenses</td><td>£54,163</td><td>£54,271</td><td>£54,371</td><td>£54,514</td><td>£54,659</td><td>£271,978</td></tr><tr><td>Profit Before Tax</td><td>£-15,163</td><td>£-14,686</td><td>£-14,193</td><td>£-13,330</td><td>£-12,446</td><td>£-69,818</td></tr><tr><td>Profit After Tax      </td><td>£-15,163</td><td>£-14,686</td><td>£-14,193</td><td>£-13,330</td><td>£-12,446</td><td>£-69,818</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£30,000</td><td>£53,551</td><td>£71,260</td><td>£49,645</td><td>£204,471</td></tr><tr><td>Net Return</td><td>£-15,148</td><td>£15,314</td><td>£39,358</td><td>£57,930</td><td>£37,198</td><td>£134,653</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>7%</td><td>11%</td><td>7%</td><td>25%</td></tr></tbody></table></div></div></template></turbo-stream>