<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>£31,320</td><td>£31,790</td><td>£32,585</td><td>£33,399</td><td>£34,401</td><td>£163,495</td></tr><tr><td>Total Expenses</td><td>£40,641</td><td>£40,734</td><td>£40,857</td><td>£40,982</td><td>£41,125</td><td>£204,338</td></tr><tr><td>Profit Before Tax</td><td>£-9,321</td><td>£-8,944</td><td>£-8,272</td><td>£-7,583</td><td>£-6,724</td><td>£-40,844</td></tr><tr><td>Profit After Tax      </td><td>£-9,321</td><td>£-8,944</td><td>£-8,272</td><td>£-7,583</td><td>£-6,724</td><td>£-40,844</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,900</td><td>£31,952</td><td>£42,519</td><td>£92,390</td></tr><tr><td>Net Return</td><td>£-9,312</td><td>£-8,935</td><td>£9,628</td><td>£24,369</td><td>£35,796</td><td>£51,546</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-14%</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>