<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>£54,000</td><td>£54,810</td><td>£56,180</td><td>£57,585</td><td>£59,312</td><td>£281,887</td></tr><tr><td>Total Expenses</td><td>£65,413</td><td>£65,505</td><td>£65,653</td><td>£65,804</td><td>£65,988</td><td>£328,362</td></tr><tr><td>Profit Before Tax</td><td>£-11,413</td><td>£-10,695</td><td>£-9,473</td><td>£-8,219</td><td>£-6,675</td><td>£-46,475</td></tr><tr><td>Profit After Tax      </td><td>£-11,413</td><td>£-10,695</td><td>£-9,473</td><td>£-8,219</td><td>£-6,675</td><td>£-46,475</td></tr><tr><td>Change In Property Value</td><td>£15,000</td><td>£15,150</td><td>£45,905</td><td>£63,042</td><td>£73,759</td><td>£212,856</td></tr><tr><td>Net Return</td><td>£3,588</td><td>£4,455</td><td>£36,432</td><td>£54,823</td><td>£67,084</td><td>£166,381</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>1%</td><td>1%</td><td>7%</td><td>10%</td><td>12%</td><td>31%</td></tr></tbody></table></div></div></template></turbo-stream>