<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>£28,860</td><td>£29,293</td><td>£29,732</td><td>£30,476</td><td>£31,237</td><td>£149,598</td></tr><tr><td>Total Expenses</td><td>£36,900</td><td>£36,993</td><td>£37,078</td><td>£37,195</td><td>£37,313</td><td>£185,480</td></tr><tr><td>Profit Before Tax</td><td>£-8,040</td><td>£-7,701</td><td>£-7,346</td><td>£-6,719</td><td>£-6,076</td><td>£-35,881</td></tr><tr><td>Profit After Tax      </td><td>£-8,040</td><td>£-7,701</td><td>£-7,346</td><td>£-6,719</td><td>£-6,076</td><td>£-35,881</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£19,900</td><td>£35,522</td><td>£47,269</td><td>£32,931</td><td>£135,632</td></tr><tr><td>Net Return</td><td>£-8,030</td><td>£12,200</td><td>£28,176</td><td>£40,551</td><td>£26,855</td><td>£99,751</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>4%</td><td>8%</td><td>12%</td><td>8%</td><td>29%</td></tr></tbody></table></div></div></template></turbo-stream>