<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>£34,632</td><td>£35,151</td><td>£36,030</td><td>£36,931</td><td>£38,039</td><td>£180,784</td></tr><tr><td>Total Expenses</td><td>£40,695</td><td>£40,793</td><td>£40,923</td><td>£41,057</td><td>£41,211</td><td>£204,679</td></tr><tr><td>Profit Before Tax</td><td>£-6,063</td><td>£-5,641</td><td>£-4,893</td><td>£-4,126</td><td>£-3,172</td><td>£-23,895</td></tr><tr><td>Profit After Tax      </td><td>£-6,063</td><td>£-5,641</td><td>£-4,893</td><td>£-4,126</td><td>£-3,172</td><td>£-23,895</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,760</td><td>£31,702</td><td>£42,187</td><td>£91,667</td></tr><tr><td>Net Return</td><td>£-6,054</td><td>£-5,632</td><td>£12,867</td><td>£27,576</td><td>£39,015</td><td>£67,772</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>