<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>£50,700</td><td>£51,461</td><td>£52,747</td><td>£54,066</td><td>£55,688</td><td>£264,661</td></tr><tr><td>Total Expenses</td><td>£58,648</td><td>£58,770</td><td>£58,941</td><td>£59,117</td><td>£59,322</td><td>£294,797</td></tr><tr><td>Profit Before Tax</td><td>£-7,948</td><td>£-7,309</td><td>£-6,194</td><td>£-5,051</td><td>£-3,634</td><td>£-30,136</td></tr><tr><td>Profit After Tax      </td><td>£-7,948</td><td>£-7,309</td><td>£-6,194</td><td>£-5,051</td><td>£-3,634</td><td>£-30,136</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£26,001</td><td>£46,411</td><td>£61,760</td><td>£134,197</td></tr><tr><td>Net Return</td><td>£-7,935</td><td>£-7,296</td><td>£19,806</td><td>£41,360</td><td>£58,126</td><td>£104,061</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>-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>