<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>£29,700</td><td>£30,145</td><td>£30,899</td><td>£31,672</td><td>£32,622</td><td>£155,038</td></tr><tr><td>Total Expenses</td><td>£37,702</td><td>£37,792</td><td>£37,911</td><td>£38,032</td><td>£38,170</td><td>£189,606</td></tr><tr><td>Profit Before Tax</td><td>£-8,002</td><td>£-7,647</td><td>£-7,012</td><td>£-6,360</td><td>£-5,548</td><td>£-34,568</td></tr><tr><td>Profit After Tax      </td><td>£-8,002</td><td>£-7,647</td><td>£-7,012</td><td>£-6,360</td><td>£-5,548</td><td>£-34,568</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,500</td><td>£29,453</td><td>£39,194</td><td>£85,164</td></tr><tr><td>Net Return</td><td>£-7,994</td><td>£-7,639</td><td>£9,489</td><td>£23,093</td><td>£33,646</td><td>£50,595</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>