<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>£25,596</td><td>£25,980</td><td>£26,629</td><td>£27,295</td><td>£28,114</td><td>£133,615</td></tr><tr><td>Total Expenses</td><td>£36,300</td><td>£36,384</td><td>£36,492</td><td>£36,602</td><td>£36,727</td><td>£182,505</td></tr><tr><td>Profit Before Tax</td><td>£-10,704</td><td>£-10,404</td><td>£-9,862</td><td>£-9,307</td><td>£-8,613</td><td>£-48,890</td></tr><tr><td>Profit After Tax      </td><td>£-10,704</td><td>£-10,404</td><td>£-9,862</td><td>£-9,307</td><td>£-8,613</td><td>£-48,890</td></tr><tr><td>Change In Property Value</td><td>£8,000</td><td>£8,080</td><td>£24,482</td><td>£33,622</td><td>£39,338</td><td>£113,523</td></tr><tr><td>Net Return</td><td>£-2,704</td><td>£-2,324</td><td>£14,620</td><td>£24,315</td><td>£30,725</td><td>£64,633</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-18%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>5%</td><td>9%</td><td>11%</td><td>24%</td></tr></tbody></table></div></div></template></turbo-stream>