<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>£33,000</td><td>£33,495</td><td>£33,997</td><td>£34,847</td><td>£35,719</td><td>£171,058</td></tr><tr><td>Total Expenses</td><td>£37,475</td><td>£37,575</td><td>£37,666</td><td>£37,793</td><td>£37,922</td><td>£188,430</td></tr><tr><td>Profit Before Tax</td><td>£-4,475</td><td>£-4,080</td><td>£-3,668</td><td>£-2,945</td><td>£-2,204</td><td>£-17,372</td></tr><tr><td>Profit After Tax      </td><td>£-4,475</td><td>£-4,080</td><td>£-3,668</td><td>£-2,945</td><td>£-2,204</td><td>£-17,372</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>£33,097</td><td>£136,314</td></tr><tr><td>Net Return</td><td>£-4,465</td><td>£15,921</td><td>£32,032</td><td>£44,562</td><td>£30,893</td><td>£118,942</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-5%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>5%</td><td>9%</td><td>13%</td><td>9%</td><td>35%</td></tr></tbody></table></div></div></template></turbo-stream>