<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>£40,428</td><td>£41,034</td><td>£42,060</td><td>£43,112</td><td>£44,405</td><td>£211,040</td></tr><tr><td>Total Expenses</td><td>£50,598</td><td>£50,704</td><td>£50,850</td><td>£50,999</td><td>£51,171</td><td>£254,322</td></tr><tr><td>Profit Before Tax</td><td>£-10,170</td><td>£-9,670</td><td>£-8,790</td><td>£-7,887</td><td>£-6,766</td><td>£-43,283</td></tr><tr><td>Profit After Tax      </td><td>£-10,170</td><td>£-9,670</td><td>£-8,790</td><td>£-7,887</td><td>£-6,766</td><td>£-43,283</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£22,460</td><td>£40,092</td><td>£53,351</td><td>£115,926</td></tr><tr><td>Net Return</td><td>£-10,159</td><td>£-9,659</td><td>£13,671</td><td>£32,205</td><td>£46,585</td><td>£72,643</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>