<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>£43,675</td><td>£43,739</td><td>£43,839</td><td>£43,941</td><td>£44,064</td><td>£219,258</td></tr><tr><td>Profit Before Tax</td><td>£-8,671</td><td>£-8,210</td><td>£-7,422</td><td>£-6,613</td><td>£-5,616</td><td>£-36,533</td></tr><tr><td>Profit After Tax      </td><td>£-8,671</td><td>£-8,210</td><td>£-7,422</td><td>£-6,613</td><td>£-5,616</td><td>£-36,533</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>£-8,661</td><td>£-8,200</td><td>£12,579</td><td>£29,087</td><td>£41,891</td><td>£66,696</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>-3%</td><td>-2%</td><td>4%</td><td>8%</td><td>12%</td><td>19%</td></tr></tbody></table></div></div></template></turbo-stream>