<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>£46,200</td><td>£46,893</td><td>£48,065</td><td>£49,267</td><td>£50,745</td><td>£241,170</td></tr><tr><td>Total Expenses</td><td>£50,263</td><td>£50,378</td><td>£50,538</td><td>£50,702</td><td>£50,892</td><td>£252,773</td></tr><tr><td>Profit Before Tax</td><td>£-4,063</td><td>£-3,485</td><td>£-2,473</td><td>£-1,435</td><td>£-148</td><td>£-11,603</td></tr><tr><td>Profit After Tax      </td><td>£-4,063</td><td>£-3,485</td><td>£-2,473</td><td>£-1,435</td><td>£-148</td><td>£-11,603</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£22,000</td><td>£39,271</td><td>£52,258</td><td>£113,551</td></tr><tr><td>Net Return</td><td>£-4,052</td><td>£-3,474</td><td>£19,528</td><td>£37,836</td><td>£52,111</td><td>£101,949</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>-3%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>-1%</td><td>5%</td><td>10%</td><td>14%</td><td>27%</td></tr></tbody></table></div></div></template></turbo-stream>