<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>£36,264</td><td>£36,808</td><td>£37,728</td><td>£38,671</td><td>£39,832</td><td>£189,303</td></tr><tr><td>Total Expenses</td><td>£42,522</td><td>£42,623</td><td>£42,758</td><td>£42,896</td><td>£43,054</td><td>£213,852</td></tr><tr><td>Profit Before Tax</td><td>£-6,258</td><td>£-5,815</td><td>£-5,029</td><td>£-4,224</td><td>£-3,223</td><td>£-24,549</td></tr><tr><td>Profit After Tax      </td><td>£-6,258</td><td>£-5,815</td><td>£-5,029</td><td>£-4,224</td><td>£-3,223</td><td>£-24,549</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£18,599</td><td>£33,200</td><td>£44,180</td><td>£95,997</td></tr><tr><td>Net Return</td><td>£-6,249</td><td>£-5,805</td><td>£13,570</td><td>£28,976</td><td>£40,957</td><td>£71,448</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>