<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>£23,268</td><td>£23,617</td><td>£23,971</td><td>£24,571</td><td>£25,185</td><td>£120,612</td></tr><tr><td>Total Expenses</td><td>£33,123</td><td>£33,208</td><td>£33,285</td><td>£33,387</td><td>£33,491</td><td>£166,494</td></tr><tr><td>Profit Before Tax</td><td>£-9,855</td><td>£-9,591</td><td>£-9,313</td><td>£-8,816</td><td>£-8,306</td><td>£-45,882</td></tr><tr><td>Profit After Tax      </td><td>£-9,855</td><td>£-9,591</td><td>£-9,313</td><td>£-8,816</td><td>£-8,306</td><td>£-45,882</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£17,900</td><td>£31,952</td><td>£42,519</td><td>£29,621</td><td>£122,001</td></tr><tr><td>Net Return</td><td>£-9,846</td><td>£8,309</td><td>£22,638</td><td>£33,703</td><td>£21,316</td><td>£76,119</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-15%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>3%</td><td>8%</td><td>11%</td><td>7%</td><td>25%</td></tr></tbody></table></div></div></template></turbo-stream>