<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>£36,756</td><td>£37,307</td><td>£38,240</td><td>£39,196</td><td>£40,372</td><td>£191,871</td></tr><tr><td>Total Expenses</td><td>£45,834</td><td>£45,901</td><td>£46,005</td><td>£46,112</td><td>£46,240</td><td>£230,092</td></tr><tr><td>Profit Before Tax</td><td>£-9,078</td><td>£-8,594</td><td>£-7,765</td><td>£-6,916</td><td>£-5,868</td><td>£-38,220</td></tr><tr><td>Profit After Tax      </td><td>£-9,078</td><td>£-8,594</td><td>£-7,765</td><td>£-6,916</td><td>£-5,868</td><td>£-38,220</td></tr><tr><td>Change In Property Value</td><td>£10,500</td><td>£10,605</td><td>£32,133</td><td>£44,130</td><td>£51,632</td><td>£148,999</td></tr><tr><td>Net Return</td><td>£1,422</td><td>£2,011</td><td>£24,368</td><td>£37,214</td><td>£45,764</td><td>£110,779</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-11%</td></tr><tr><td>Total Net Return (%)</td><td>0%</td><td>1%</td><td>7%</td><td>10%</td><td>13%</td><td>31%</td></tr></tbody></table></div></div></template></turbo-stream>