<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>£42,000</td><td>£42,630</td><td>£43,696</td><td>£44,788</td><td>£46,132</td><td>£219,246</td></tr><tr><td>Total Expenses</td><td>£53,810</td><td>£53,919</td><td>£54,069</td><td>£54,222</td><td>£54,399</td><td>£270,418</td></tr><tr><td>Profit Before Tax</td><td>£-11,810</td><td>£-11,289</td><td>£-10,373</td><td>£-9,434</td><td>£-8,267</td><td>£-51,172</td></tr><tr><td>Profit After Tax      </td><td>£-11,810</td><td>£-11,289</td><td>£-10,373</td><td>£-9,434</td><td>£-8,267</td><td>£-51,172</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£24,000</td><td>£42,841</td><td>£57,009</td><td>£123,874</td></tr><tr><td>Net Return</td><td>£-11,798</td><td>£-11,277</td><td>£13,628</td><td>£33,407</td><td>£48,742</td><td>£72,702</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>