<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>£50,400</td><td>£51,156</td><td>£52,435</td><td>£53,746</td><td>£55,358</td><td>£263,095</td></tr><tr><td>Total Expenses</td><td>£54,650</td><td>£54,772</td><td>£54,942</td><td>£55,117</td><td>£55,321</td><td>£274,803</td></tr><tr><td>Profit Before Tax</td><td>£-4,250</td><td>£-3,616</td><td>£-2,508</td><td>£-1,372</td><td>£37</td><td>£-11,708</td></tr><tr><td>Profit After Tax      </td><td>£-4,250</td><td>£-3,616</td><td>£-2,508</td><td>£-1,372</td><td>£37</td><td>£-11,708</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>£-4,238</td><td>£-3,604</td><td>£21,493</td><td>£41,469</td><td>£57,046</td><td>£112,166</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>