<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>£32,004</td><td>£32,484</td><td>£33,296</td><td>£34,129</td><td>£35,152</td><td>£167,065</td></tr><tr><td>Total Expenses</td><td>£44,875</td><td>£44,969</td><td>£45,094</td><td>£45,221</td><td>£45,366</td><td>£225,525</td></tr><tr><td>Profit Before Tax</td><td>£-12,871</td><td>£-12,485</td><td>£-11,797</td><td>£-11,092</td><td>£-10,213</td><td>£-58,460</td></tr><tr><td>Profit After Tax      </td><td>£-12,871</td><td>£-12,485</td><td>£-11,797</td><td>£-11,092</td><td>£-10,213</td><td>£-58,460</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£20,000</td><td>£35,701</td><td>£47,507</td><td>£103,229</td></tr><tr><td>Net Return</td><td>£-12,861</td><td>£-12,475</td><td>£8,203</td><td>£24,609</td><td>£37,294</td><td>£44,769</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-17%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>13%</td></tr></tbody></table></div></div></template></turbo-stream>