<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>£33,600</td><td>£34,104</td><td>£34,616</td><td>£35,481</td><td>£36,368</td><td>£174,168</td></tr><tr><td>Total Expenses</td><td>£43,970</td><td>£44,070</td><td>£44,163</td><td>£44,291</td><td>£44,422</td><td>£220,916</td></tr><tr><td>Profit Before Tax</td><td>£-10,370</td><td>£-9,966</td><td>£-9,547</td><td>£-8,810</td><td>£-8,054</td><td>£-46,748</td></tr><tr><td>Profit After Tax      </td><td>£-10,370</td><td>£-9,966</td><td>£-9,547</td><td>£-8,810</td><td>£-8,054</td><td>£-46,748</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£24,000</td><td>£42,840</td><td>£57,008</td><td>£39,716</td><td>£163,577</td></tr><tr><td>Net Return</td><td>£-10,358</td><td>£14,034</td><td>£33,293</td><td>£48,198</td><td>£31,662</td><td>£116,829</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-11%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>3%</td><td>8%</td><td>11%</td><td>7%</td><td>28%</td></tr></tbody></table></div></div></template></turbo-stream>