<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>£30,600</td><td>£31,059</td><td>£31,835</td><td>£32,631</td><td>£33,610</td><td>£159,736</td></tr><tr><td>Total Expenses</td><td>£38,784</td><td>£38,876</td><td>£38,996</td><td>£39,120</td><td>£39,260</td><td>£195,036</td></tr><tr><td>Profit Before Tax</td><td>£-8,184</td><td>£-7,817</td><td>£-7,161</td><td>£-6,488</td><td>£-5,650</td><td>£-35,299</td></tr><tr><td>Profit After Tax      </td><td>£-8,184</td><td>£-7,817</td><td>£-7,161</td><td>£-6,488</td><td>£-5,650</td><td>£-35,299</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,000</td><td>£30,346</td><td>£40,381</td><td>£87,744</td></tr><tr><td>Net Return</td><td>£-8,175</td><td>£-7,808</td><td>£9,840</td><td>£23,857</td><td>£34,731</td><td>£52,445</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</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>18%</td></tr></tbody></table></div></div></template></turbo-stream>