<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>£30,996</td><td>£31,461</td><td>£32,247</td><td>£33,054</td><td>£34,045</td><td>£161,803</td></tr><tr><td>Total Expenses</td><td>£44,775</td><td>£44,867</td><td>£44,989</td><td>£45,113</td><td>£45,255</td><td>£224,999</td></tr><tr><td>Profit Before Tax</td><td>£-13,779</td><td>£-13,406</td><td>£-12,741</td><td>£-12,060</td><td>£-11,210</td><td>£-63,195</td></tr><tr><td>Profit After Tax      </td><td>£-13,779</td><td>£-13,406</td><td>£-12,741</td><td>£-12,060</td><td>£-11,210</td><td>£-63,195</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£20,000</td><td>£35,701</td><td>£47,507</td><td>£103,229</td></tr><tr><td>Net Return</td><td>£-13,769</td><td>£-13,396</td><td>£7,259</td><td>£23,641</td><td>£36,298</td><td>£40,033</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-18%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>12%</td></tr></tbody></table></div></div></template></turbo-stream>