<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>£40,248</td><td>£40,852</td><td>£41,873</td><td>£42,920</td><td>£44,207</td><td>£210,100</td></tr><tr><td>Total Expenses</td><td>£51,651</td><td>£51,757</td><td>£51,903</td><td>£52,051</td><td>£52,222</td><td>£259,585</td></tr><tr><td>Profit Before Tax</td><td>£-11,403</td><td>£-10,906</td><td>£-10,029</td><td>£-9,131</td><td>£-8,015</td><td>£-49,485</td></tr><tr><td>Profit After Tax      </td><td>£-11,403</td><td>£-10,906</td><td>£-10,029</td><td>£-9,131</td><td>£-8,015</td><td>£-49,485</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,000</td><td>£41,056</td><td>£54,634</td><td>£118,713</td></tr><tr><td>Net Return</td><td>£-11,392</td><td>£-10,894</td><td>£12,971</td><td>£31,925</td><td>£46,619</td><td>£69,228</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-12%</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>