<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>£44,856</td><td>£45,529</td><td>£46,667</td><td>£47,834</td><td>£49,269</td><td>£234,154</td></tr><tr><td>Total Expenses</td><td>£52,112</td><td>£52,225</td><td>£52,382</td><td>£52,542</td><td>£52,729</td><td>£261,990</td></tr><tr><td>Profit Before Tax</td><td>£-7,256</td><td>£-6,696</td><td>£-5,715</td><td>£-4,709</td><td>£-3,460</td><td>£-27,836</td></tr><tr><td>Profit After Tax      </td><td>£-7,256</td><td>£-6,696</td><td>£-5,715</td><td>£-4,709</td><td>£-3,460</td><td>£-27,836</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,000</td><td>£41,056</td><td>£54,634</td><td>£118,713</td></tr><tr><td>Net Return</td><td>£-7,244</td><td>£-6,685</td><td>£17,286</td><td>£36,347</td><td>£51,174</td><td>£90,877</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>