<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>£32,304</td><td>£32,789</td><td>£33,608</td><td>£34,448</td><td>£35,482</td><td>£168,631</td></tr><tr><td>Total Expenses</td><td>£41,422</td><td>£41,482</td><td>£41,574</td><td>£41,669</td><td>£41,783</td><td>£207,930</td></tr><tr><td>Profit Before Tax</td><td>£-9,118</td><td>£-8,693</td><td>£-7,966</td><td>£-7,221</td><td>£-6,301</td><td>£-39,299</td></tr><tr><td>Profit After Tax      </td><td>£-9,118</td><td>£-8,693</td><td>£-7,966</td><td>£-7,221</td><td>£-6,301</td><td>£-39,299</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,000</td><td>£33,916</td><td>£45,132</td><td>£98,067</td></tr><tr><td>Net Return</td><td>£-9,108</td><td>£-8,684</td><td>£11,034</td><td>£26,695</td><td>£38,831</td><td>£58,768</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-12%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>18%</td></tr></tbody></table></div></div></template></turbo-stream>