<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>£39,204</td><td>£39,792</td><td>£40,389</td><td>£41,399</td><td>£42,434</td><td>£203,217</td></tr><tr><td>Total Expenses</td><td>£50,965</td><td>£51,074</td><td>£51,175</td><td>£51,318</td><td>£51,464</td><td>£255,996</td></tr><tr><td>Profit Before Tax</td><td>£-11,761</td><td>£-11,282</td><td>£-10,786</td><td>£-9,919</td><td>£-9,030</td><td>£-52,779</td></tr><tr><td>Profit After Tax      </td><td>£-11,761</td><td>£-11,282</td><td>£-10,786</td><td>£-9,919</td><td>£-9,030</td><td>£-52,779</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>£-11,747</td><td>£16,718</td><td>£39,195</td><td>£56,591</td><td>£37,305</td><td>£138,061</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>27%</td></tr></tbody></table></div></div></template></turbo-stream>