<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>£43,200</td><td>£43,848</td><td>£44,944</td><td>£46,068</td><td>£47,450</td><td>£225,510</td></tr><tr><td>Total Expenses</td><td>£53,930</td><td>£54,041</td><td>£54,193</td><td>£54,350</td><td>£54,530</td><td>£271,044</td></tr><tr><td>Profit Before Tax</td><td>£-10,730</td><td>£-10,193</td><td>£-9,249</td><td>£-8,282</td><td>£-7,081</td><td>£-45,534</td></tr><tr><td>Profit After Tax      </td><td>£-10,730</td><td>£-10,193</td><td>£-9,249</td><td>£-8,282</td><td>£-7,081</td><td>£-45,534</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£24,000</td><td>£42,841</td><td>£57,009</td><td>£123,874</td></tr><tr><td>Net Return</td><td>£-10,718</td><td>£-10,181</td><td>£14,751</td><td>£34,559</td><td>£49,928</td><td>£78,340</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>