<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>£46,020</td><td>£46,710</td><td>£47,878</td><td>£49,075</td><td>£50,547</td><td>£240,231</td></tr><tr><td>Total Expenses</td><td>£53,419</td><td>£53,534</td><td>£53,693</td><td>£53,857</td><td>£54,047</td><td>£268,549</td></tr><tr><td>Profit Before Tax</td><td>£-7,399</td><td>£-6,823</td><td>£-5,815</td><td>£-4,782</td><td>£-3,499</td><td>£-28,318</td></tr><tr><td>Profit After Tax      </td><td>£-7,399</td><td>£-6,823</td><td>£-5,815</td><td>£-4,782</td><td>£-3,499</td><td>£-28,318</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,600</td><td>£42,127</td><td>£56,059</td><td>£121,810</td></tr><tr><td>Net Return</td><td>£-7,387</td><td>£-6,811</td><td>£17,785</td><td>£37,345</td><td>£52,559</td><td>£93,491</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>