<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>£30,624</td><td>£31,083</td><td>£31,860</td><td>£32,657</td><td>£33,637</td><td>£159,861</td></tr><tr><td>Total Expenses</td><td>£38,278</td><td>£38,335</td><td>£38,424</td><td>£38,515</td><td>£38,623</td><td>£192,175</td></tr><tr><td>Profit Before Tax</td><td>£-7,654</td><td>£-7,252</td><td>£-6,563</td><td>£-5,858</td><td>£-4,986</td><td>£-32,314</td></tr><tr><td>Profit After Tax      </td><td>£-7,654</td><td>£-7,252</td><td>£-6,563</td><td>£-5,858</td><td>£-4,986</td><td>£-32,314</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,500</td><td>£31,238</td><td>£41,569</td><td>£90,325</td></tr><tr><td>Net Return</td><td>£-7,645</td><td>£-7,243</td><td>£10,937</td><td>£25,381</td><td>£36,583</td><td>£58,011</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-11%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-2%</td><td>4%</td><td>9%</td><td>12%</td><td>20%</td></tr></tbody></table></div></div></template></turbo-stream>