<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>£46,116</td><td>£46,808</td><td>£47,978</td><td>£49,177</td><td>£50,653</td><td>£240,732</td></tr><tr><td>Total Expenses</td><td>£50,175</td><td>£50,290</td><td>£50,450</td><td>£50,614</td><td>£50,804</td><td>£252,332</td></tr><tr><td>Profit Before Tax</td><td>£-4,059</td><td>£-3,482</td><td>£-2,472</td><td>£-1,436</td><td>£-151</td><td>£-11,600</td></tr><tr><td>Profit After Tax      </td><td>£-4,059</td><td>£-3,482</td><td>£-2,472</td><td>£-1,436</td><td>£-151</td><td>£-11,600</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£21,960</td><td>£39,199</td><td>£52,163</td><td>£113,345</td></tr><tr><td>Net Return</td><td>£-4,048</td><td>£-3,471</td><td>£19,488</td><td>£37,763</td><td>£52,012</td><td>£101,745</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>