<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>£40,632</td><td>£41,241</td><td>£42,273</td><td>£43,329</td><td>£44,629</td><td>£212,105</td></tr><tr><td>Total Expenses</td><td>£53,475</td><td>£53,582</td><td>£53,728</td><td>£53,877</td><td>£54,050</td><td>£268,712</td></tr><tr><td>Profit Before Tax</td><td>£-12,843</td><td>£-12,340</td><td>£-11,455</td><td>£-10,548</td><td>£-9,421</td><td>£-56,607</td></tr><tr><td>Profit After Tax      </td><td>£-12,843</td><td>£-12,340</td><td>£-11,455</td><td>£-10,548</td><td>£-9,421</td><td>£-56,607</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,900</td><td>£42,662</td><td>£56,771</td><td>£123,358</td></tr><tr><td>Net Return</td><td>£-12,831</td><td>£-12,328</td><td>£12,445</td><td>£32,114</td><td>£47,351</td><td>£66,751</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-13%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>3%</td><td>8%</td><td>11%</td><td>16%</td></tr></tbody></table></div></div></template></turbo-stream>