<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>£24,996</td><td>£25,371</td><td>£25,752</td><td>£26,395</td><td>£27,055</td><td>£129,569</td></tr><tr><td>Total Expenses</td><td>£36,675</td><td>£36,762</td><td>£36,841</td><td>£36,947</td><td>£37,056</td><td>£184,281</td></tr><tr><td>Profit Before Tax</td><td>£-11,679</td><td>£-11,391</td><td>£-11,090</td><td>£-10,552</td><td>£-10,001</td><td>£-54,712</td></tr><tr><td>Profit After Tax      </td><td>£-11,679</td><td>£-11,391</td><td>£-11,090</td><td>£-10,552</td><td>£-10,001</td><td>£-54,712</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£20,000</td><td>£35,700</td><td>£47,507</td><td>£33,097</td><td>£136,314</td></tr><tr><td>Net Return</td><td>£-11,669</td><td>£8,609</td><td>£24,611</td><td>£36,955</td><td>£23,096</td><td>£81,602</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>-16%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>3%</td><td>7%</td><td>11%</td><td>7%</td><td>24%</td></tr></tbody></table></div></div></template></turbo-stream>