<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>£45,048</td><td>£45,724</td><td>£46,867</td><td>£48,038</td><td>£49,480</td><td>£235,157</td></tr><tr><td>Total Expenses</td><td>£52,329</td><td>£52,443</td><td>£52,600</td><td>£52,761</td><td>£52,948</td><td>£263,082</td></tr><tr><td>Profit Before Tax</td><td>£-7,281</td><td>£-6,719</td><td>£-5,733</td><td>£-4,723</td><td>£-3,468</td><td>£-27,925</td></tr><tr><td>Profit After Tax      </td><td>£-7,281</td><td>£-6,719</td><td>£-5,733</td><td>£-4,723</td><td>£-3,468</td><td>£-27,925</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,100</td><td>£41,234</td><td>£54,871</td><td>£119,229</td></tr><tr><td>Net Return</td><td>£-7,270</td><td>£-6,708</td><td>£17,367</td><td>£36,512</td><td>£51,403</td><td>£91,304</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>