<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>£36,096</td><td>£36,637</td><td>£37,553</td><td>£38,492</td><td>£39,647</td><td>£188,426</td></tr><tr><td>Total Expenses</td><td>£43,301</td><td>£43,401</td><td>£43,536</td><td>£43,673</td><td>£43,831</td><td>£217,742</td></tr><tr><td>Profit Before Tax</td><td>£-7,205</td><td>£-6,764</td><td>£-5,982</td><td>£-5,181</td><td>£-4,184</td><td>£-29,316</td></tr><tr><td>Profit After Tax      </td><td>£-7,205</td><td>£-6,764</td><td>£-5,982</td><td>£-5,181</td><td>£-4,184</td><td>£-29,316</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,000</td><td>£33,916</td><td>£45,132</td><td>£98,067</td></tr><tr><td>Net Return</td><td>£-7,195</td><td>£-6,754</td><td>£13,018</td><td>£28,735</td><td>£40,948</td><td>£68,751</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-9%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>21%</td></tr></tbody></table></div></div></template></turbo-stream>