<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>£41,436</td><td>£42,058</td><td>£42,688</td><td>£43,756</td><td>£44,850</td><td>£214,787</td></tr><tr><td>Total Expenses</td><td>£53,763</td><td>£53,875</td><td>£53,979</td><td>£54,127</td><td>£54,279</td><td>£270,023</td></tr><tr><td>Profit Before Tax</td><td>£-12,327</td><td>£-11,817</td><td>£-11,290</td><td>£-10,372</td><td>£-9,430</td><td>£-55,236</td></tr><tr><td>Profit After Tax      </td><td>£-12,327</td><td>£-11,817</td><td>£-11,290</td><td>£-10,372</td><td>£-9,430</td><td>£-55,236</td></tr><tr><td>Change In Property Value</td><td>£15</td><td>£29,600</td><td>£52,837</td><td>£70,310</td><td>£48,983</td><td>£201,745</td></tr><tr><td>Net Return</td><td>£-12,312</td><td>£17,783</td><td>£41,546</td><td>£59,939</td><td>£39,553</td><td>£146,509</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>-10%</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>