<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>£36,252</td><td>£36,796</td><td>£37,348</td><td>£38,281</td><td>£39,238</td><td>£187,915</td></tr><tr><td>Total Expenses</td><td>£52,279</td><td>£52,383</td><td>£52,480</td><td>£52,615</td><td>£52,753</td><td>£262,510</td></tr><tr><td>Profit Before Tax</td><td>£-16,027</td><td>£-15,588</td><td>£-15,132</td><td>£-14,333</td><td>£-13,515</td><td>£-74,594</td></tr><tr><td>Profit After Tax      </td><td>£-16,027</td><td>£-15,588</td><td>£-15,132</td><td>£-14,333</td><td>£-13,515</td><td>£-74,594</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£29,000</td><td>£51,766</td><td>£68,885</td><td>£47,990</td><td>£197,655</td></tr><tr><td>Net Return</td><td>£-16,012</td><td>£13,413</td><td>£36,634</td><td>£54,552</td><td>£34,475</td><td>£123,061</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>-14%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>3%</td><td>7%</td><td>10%</td><td>7%</td><td>24%</td></tr></tbody></table></div></div></template></turbo-stream>