<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>£38,808</td><td>£39,390</td><td>£40,375</td><td>£41,384</td><td>£42,626</td><td>£202,583</td></tr><tr><td>Total Expenses</td><td>£45,357</td><td>£45,462</td><td>£45,603</td><td>£45,748</td><td>£45,915</td><td>£228,085</td></tr><tr><td>Profit Before Tax</td><td>£-6,549</td><td>£-6,072</td><td>£-5,228</td><td>£-4,364</td><td>£-3,289</td><td>£-25,502</td></tr><tr><td>Profit After Tax      </td><td>£-6,549</td><td>£-6,072</td><td>£-5,228</td><td>£-4,364</td><td>£-3,289</td><td>£-25,502</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,900</td><td>£35,522</td><td>£47,270</td><td>£102,712</td></tr><tr><td>Net Return</td><td>£-6,539</td><td>£-6,062</td><td>£14,672</td><td>£31,159</td><td>£43,981</td><td>£77,211</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-7%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>23%</td></tr></tbody></table></div></div></template></turbo-stream>