<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>£36,264</td><td>£36,808</td><td>£37,360</td><td>£38,294</td><td>£39,251</td><td>£187,978</td></tr><tr><td>Total Expenses</td><td>£47,293</td><td>£47,397</td><td>£47,494</td><td>£47,629</td><td>£47,767</td><td>£237,580</td></tr><tr><td>Profit Before Tax</td><td>£-11,029</td><td>£-10,589</td><td>£-10,134</td><td>£-9,335</td><td>£-8,516</td><td>£-49,603</td></tr><tr><td>Profit After Tax      </td><td>£-11,029</td><td>£-10,589</td><td>£-10,134</td><td>£-9,335</td><td>£-8,516</td><td>£-49,603</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£25,900</td><td>£46,232</td><td>£61,522</td><td>£42,860</td><td>£176,527</td></tr><tr><td>Net Return</td><td>£-11,016</td><td>£15,311</td><td>£36,098</td><td>£52,187</td><td>£34,344</td><td>£126,924</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>