<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>£36,396</td><td>£36,942</td><td>£37,496</td><td>£38,433</td><td>£39,394</td><td>£188,662</td></tr><tr><td>Total Expenses</td><td>£47,467</td><td>£47,572</td><td>£47,668</td><td>£47,804</td><td>£47,942</td><td>£238,453</td></tr><tr><td>Profit Before Tax</td><td>£-11,071</td><td>£-10,630</td><td>£-10,172</td><td>£-9,370</td><td>£-8,548</td><td>£-49,791</td></tr><tr><td>Profit After Tax      </td><td>£-11,071</td><td>£-10,630</td><td>£-10,172</td><td>£-9,370</td><td>£-8,548</td><td>£-49,791</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£26,000</td><td>£46,410</td><td>£61,759</td><td>£43,025</td><td>£177,208</td></tr><tr><td>Net Return</td><td>£-11,058</td><td>£15,371</td><td>£36,238</td><td>£52,389</td><td>£34,477</td><td>£127,417</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>