<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>£38,748</td><td>£39,329</td><td>£39,919</td><td>£40,917</td><td>£41,940</td><td>£200,854</td></tr><tr><td>Total Expenses</td><td>£46,094</td><td>£46,202</td><td>£46,302</td><td>£46,443</td><td>£46,588</td><td>£231,628</td></tr><tr><td>Profit Before Tax</td><td>£-7,346</td><td>£-6,872</td><td>£-6,383</td><td>£-5,526</td><td>£-4,648</td><td>£-30,775</td></tr><tr><td>Profit After Tax      </td><td>£-7,346</td><td>£-6,872</td><td>£-6,383</td><td>£-5,526</td><td>£-4,648</td><td>£-30,775</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£25,000</td><td>£44,625</td><td>£59,384</td><td>£41,371</td><td>£170,393</td></tr><tr><td>Net Return</td><td>£-7,333</td><td>£18,128</td><td>£38,243</td><td>£53,858</td><td>£36,722</td><td>£139,618</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-7%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>4%</td><td>9%</td><td>12%</td><td>8%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>