<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>£42,972</td><td>£43,617</td><td>£44,707</td><td>£45,825</td><td>£47,199</td><td>£224,320</td></tr><tr><td>Total Expenses</td><td>£53,649</td><td>£53,760</td><td>£53,912</td><td>£54,067</td><td>£54,248</td><td>£269,636</td></tr><tr><td>Profit Before Tax</td><td>£-10,677</td><td>£-10,143</td><td>£-9,205</td><td>£-8,243</td><td>£-7,048</td><td>£-45,316</td></tr><tr><td>Profit After Tax      </td><td>£-10,677</td><td>£-10,143</td><td>£-9,205</td><td>£-8,243</td><td>£-7,048</td><td>£-45,316</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,870</td><td>£42,609</td><td>£56,700</td><td>£123,203</td></tr><tr><td>Net Return</td><td>£-10,665</td><td>£-10,131</td><td>£14,666</td><td>£34,366</td><td>£49,652</td><td>£77,887</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>3%</td><td>8%</td><td>12%</td><td>19%</td></tr></tbody></table></div></div></template></turbo-stream>