<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>£40,956</td><td>£41,570</td><td>£42,610</td><td>£43,675</td><td>£44,985</td><td>£213,796</td></tr><tr><td>Total Expenses</td><td>£44,779</td><td>£44,886</td><td>£45,033</td><td>£45,183</td><td>£45,357</td><td>£225,238</td></tr><tr><td>Profit Before Tax</td><td>£-3,823</td><td>£-3,316</td><td>£-2,423</td><td>£-1,509</td><td>£-372</td><td>£-11,443</td></tr><tr><td>Profit After Tax      </td><td>£-3,823</td><td>£-3,316</td><td>£-2,423</td><td>£-1,509</td><td>£-372</td><td>£-11,443</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>£-3,813</td><td>£-3,306</td><td>£17,077</td><td>£33,300</td><td>£45,948</td><td>£89,205</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>