<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>£35,100</td><td>£35,626</td><td>£36,517</td><td>£37,430</td><td>£38,553</td><td>£183,227</td></tr><tr><td>Total Expenses</td><td>£44,193</td><td>£44,292</td><td>£44,424</td><td>£44,559</td><td>£44,714</td><td>£222,182</td></tr><tr><td>Profit Before Tax</td><td>£-9,093</td><td>£-8,665</td><td>£-7,907</td><td>£-7,129</td><td>£-6,161</td><td>£-38,955</td></tr><tr><td>Profit After Tax      </td><td>£-9,093</td><td>£-8,665</td><td>£-7,907</td><td>£-7,129</td><td>£-6,161</td><td>£-38,955</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,500</td><td>£34,808</td><td>£46,320</td><td>£100,648</td></tr><tr><td>Net Return</td><td>£-9,083</td><td>£-8,656</td><td>£11,594</td><td>£27,679</td><td>£40,159</td><td>£61,693</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</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>19%</td></tr></tbody></table></div></div></template></turbo-stream>