<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>£30,000</td><td>£30,450</td><td>£30,907</td><td>£31,679</td><td>£32,471</td><td>£155,508</td></tr><tr><td>Total Expenses</td><td>£37,175</td><td>£37,270</td><td>£37,357</td><td>£37,476</td><td>£37,598</td><td>£186,875</td></tr><tr><td>Profit Before Tax</td><td>£-7,175</td><td>£-6,820</td><td>£-6,450</td><td>£-5,796</td><td>£-5,126</td><td>£-31,367</td></tr><tr><td>Profit After Tax      </td><td>£-7,175</td><td>£-6,820</td><td>£-6,450</td><td>£-5,796</td><td>£-5,126</td><td>£-31,367</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>£33,096</td><td>£136,314</td></tr><tr><td>Net Return</td><td>£-7,165</td><td>£13,180</td><td>£29,250</td><td>£41,711</td><td>£27,970</td><td>£104,947</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-9%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>4%</td><td>9%</td><td>12%</td><td>8%</td><td>31%</td></tr></tbody></table></div></div></template></turbo-stream>