<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>£31,500</td><td>£31,972</td><td>£32,772</td><td>£33,591</td><td>£34,599</td><td>£164,434</td></tr><tr><td>Total Expenses</td><td>£46,809</td><td>£46,902</td><td>£47,025</td><td>£47,151</td><td>£47,294</td><td>£235,180</td></tr><tr><td>Profit Before Tax</td><td>£-15,309</td><td>£-14,930</td><td>£-14,253</td><td>£-13,560</td><td>£-12,695</td><td>£-70,746</td></tr><tr><td>Profit After Tax      </td><td>£-15,309</td><td>£-14,930</td><td>£-14,253</td><td>£-13,560</td><td>£-12,695</td><td>£-70,746</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£21,000</td><td>£37,486</td><td>£49,883</td><td>£108,390</td></tr><tr><td>Net Return</td><td>£-15,298</td><td>£-14,919</td><td>£6,747</td><td>£23,926</td><td>£37,188</td><td>£37,644</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-20%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>10%</td><td>10%</td></tr></tbody></table></div></div></template></turbo-stream>