<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>£35,004</td><td>£35,529</td><td>£36,417</td><td>£37,328</td><td>£38,448</td><td>£182,726</td></tr><tr><td>Total Expenses</td><td>£45,175</td><td>£45,274</td><td>£45,406</td><td>£45,541</td><td>£45,695</td><td>£227,091</td></tr><tr><td>Profit Before Tax</td><td>£-10,171</td><td>£-9,745</td><td>£-8,988</td><td>£-8,213</td><td>£-7,248</td><td>£-44,365</td></tr><tr><td>Profit After Tax      </td><td>£-10,171</td><td>£-9,745</td><td>£-8,988</td><td>£-8,213</td><td>£-7,248</td><td>£-44,365</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£20,000</td><td>£35,701</td><td>£47,507</td><td>£103,229</td></tr><tr><td>Net Return</td><td>£-10,161</td><td>£-9,735</td><td>£11,012</td><td>£27,488</td><td>£40,260</td><td>£58,863</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-13%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>17%</td></tr></tbody></table></div></div></template></turbo-stream>