<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>£44,952</td><td>£45,626</td><td>£46,767</td><td>£47,936</td><td>£49,374</td><td>£234,656</td></tr><tr><td>Total Expenses</td><td>£56,029</td><td>£56,143</td><td>£56,300</td><td>£56,461</td><td>£56,647</td><td>£281,580</td></tr><tr><td>Profit Before Tax</td><td>£-11,077</td><td>£-10,517</td><td>£-9,533</td><td>£-8,525</td><td>£-7,273</td><td>£-46,924</td></tr><tr><td>Profit After Tax      </td><td>£-11,077</td><td>£-10,517</td><td>£-9,533</td><td>£-8,525</td><td>£-7,273</td><td>£-46,924</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£24,970</td><td>£44,572</td><td>£59,313</td><td>£128,881</td></tr><tr><td>Net Return</td><td>£-11,065</td><td>£-10,504</td><td>£15,438</td><td>£36,048</td><td>£52,040</td><td>£81,956</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>