<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>£36,000</td><td>£36,540</td><td>£37,453</td><td>£38,390</td><td>£39,542</td><td>£187,925</td></tr><tr><td>Total Expenses</td><td>£43,775</td><td>£43,841</td><td>£43,943</td><td>£44,047</td><td>£44,173</td><td>£219,778</td></tr><tr><td>Profit Before Tax</td><td>£-7,775</td><td>£-7,301</td><td>£-6,489</td><td>£-5,657</td><td>£-4,631</td><td>£-31,853</td></tr><tr><td>Profit After Tax      </td><td>£-7,775</td><td>£-7,301</td><td>£-6,489</td><td>£-5,657</td><td>£-4,631</td><td>£-31,853</td></tr><tr><td>Change In Property Value</td><td>£10,000</td><td>£10,100</td><td>£30,603</td><td>£42,028</td><td>£49,173</td><td>£141,904</td></tr><tr><td>Net Return</td><td>£2,225</td><td>£2,799</td><td>£24,114</td><td>£36,371</td><td>£44,541</td><td>£110,051</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>11%</td><td>13%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>