<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>£28,800</td><td>£29,232</td><td>£29,963</td><td>£30,712</td><td>£31,633</td><td>£150,340</td></tr><tr><td>Total Expenses</td><td>£36,620</td><td>£36,709</td><td>£36,825</td><td>£36,944</td><td>£37,079</td><td>£184,177</td></tr><tr><td>Profit Before Tax</td><td>£-7,820</td><td>£-7,477</td><td>£-6,862</td><td>£-6,232</td><td>£-5,446</td><td>£-33,837</td></tr><tr><td>Profit After Tax      </td><td>£-7,820</td><td>£-7,477</td><td>£-6,862</td><td>£-6,232</td><td>£-5,446</td><td>£-33,837</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£8</td><td>£16,000</td><td>£28,561</td><td>£38,006</td><td>£82,583</td></tr><tr><td>Net Return</td><td>£-7,812</td><td>£-7,469</td><td>£9,138</td><td>£22,328</td><td>£32,560</td><td>£48,745</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>-13%</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>