<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>£44,796</td><td>£45,468</td><td>£46,150</td><td>£47,304</td><td>£48,486</td><td>£232,204</td></tr><tr><td>Total Expenses</td><td>£51,525</td><td>£51,642</td><td>£51,751</td><td>£51,908</td><td>£52,069</td><td>£258,895</td></tr><tr><td>Profit Before Tax</td><td>£-6,729</td><td>£-6,174</td><td>£-5,601</td><td>£-4,604</td><td>£-3,583</td><td>£-26,691</td></tr><tr><td>Profit After Tax      </td><td>£-6,729</td><td>£-6,174</td><td>£-5,601</td><td>£-4,604</td><td>£-3,583</td><td>£-26,691</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£28,000</td><td>£49,980</td><td>£66,510</td><td>£46,335</td><td>£190,840</td></tr><tr><td>Net Return</td><td>£-6,715</td><td>£21,826</td><td>£44,379</td><td>£61,905</td><td>£42,752</td><td>£164,149</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-5%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>4%</td><td>9%</td><td>12%</td><td>9%</td><td>33%</td></tr></tbody></table></div></div></template></turbo-stream>