<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>£39,000</td><td>£39,585</td><td>£40,575</td><td>£41,589</td><td>£42,837</td><td>£203,585</td></tr><tr><td>Total Expenses</td><td>£44,583</td><td>£44,688</td><td>£44,830</td><td>£44,975</td><td>£45,142</td><td>£224,217</td></tr><tr><td>Profit Before Tax</td><td>£-5,583</td><td>£-5,103</td><td>£-4,255</td><td>£-3,386</td><td>£-2,306</td><td>£-20,632</td></tr><tr><td>Profit After Tax      </td><td>£-5,583</td><td>£-5,103</td><td>£-4,255</td><td>£-3,386</td><td>£-2,306</td><td>£-20,632</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>£-5,573</td><td>£-5,093</td><td>£15,245</td><td>£31,422</td><td>£44,014</td><td>£80,016</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-6%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>5%</td><td>9%</td><td>13%</td><td>24%</td></tr></tbody></table></div></div></template></turbo-stream>