<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>£35,100</td><td>£35,626</td><td>£36,517</td><td>£37,430</td><td>£38,553</td><td>£183,227</td></tr><tr><td>Total Expenses</td><td>£41,218</td><td>£41,316</td><td>£41,448</td><td>£41,583</td><td>£41,738</td><td>£207,303</td></tr><tr><td>Profit Before Tax</td><td>£-6,118</td><td>£-5,690</td><td>£-4,931</td><td>£-4,153</td><td>£-3,185</td><td>£-24,077</td></tr><tr><td>Profit After Tax      </td><td>£-6,118</td><td>£-5,690</td><td>£-4,931</td><td>£-4,153</td><td>£-3,185</td><td>£-24,077</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£18,000</td><td>£32,131</td><td>£42,757</td><td>£92,906</td></tr><tr><td>Net Return</td><td>£-6,109</td><td>£-5,681</td><td>£13,069</td><td>£27,977</td><td>£39,571</td><td>£68,829</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>-8%</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>