<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>£27,996</td><td>£28,416</td><td>£28,842</td><td>£29,563</td><td>£30,302</td><td>£145,120</td></tr><tr><td>Total Expenses</td><td>£36,975</td><td>£37,067</td><td>£37,150</td><td>£37,264</td><td>£37,381</td><td>£185,836</td></tr><tr><td>Profit Before Tax</td><td>£-8,979</td><td>£-8,651</td><td>£-8,308</td><td>£-7,701</td><td>£-7,078</td><td>£-40,717</td></tr><tr><td>Profit After Tax      </td><td>£-8,979</td><td>£-8,651</td><td>£-8,308</td><td>£-7,701</td><td>£-7,078</td><td>£-40,717</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>£-8,969</td><td>£11,350</td><td>£27,392</td><td>£39,806</td><td>£26,018</td><td>£95,597</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-12%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>8%</td><td>28%</td></tr></tbody></table></div></div></template></turbo-stream>