<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>£38,400</td><td>£38,976</td><td>£39,950</td><td>£40,949</td><td>£42,178</td><td>£200,453</td></tr><tr><td>Total Expenses</td><td>£53,450</td><td>£53,554</td><td>£53,694</td><td>£53,838</td><td>£54,003</td><td>£268,539</td></tr><tr><td>Profit Before Tax</td><td>£-15,050</td><td>£-14,578</td><td>£-13,744</td><td>£-12,889</td><td>£-11,826</td><td>£-68,085</td></tr><tr><td>Profit After Tax      </td><td>£-15,050</td><td>£-14,578</td><td>£-13,744</td><td>£-12,889</td><td>£-11,826</td><td>£-68,085</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£24,000</td><td>£42,841</td><td>£57,009</td><td>£123,874</td></tr><tr><td>Net Return</td><td>£-15,038</td><td>£-14,566</td><td>£10,257</td><td>£29,952</td><td>£45,183</td><td>£55,789</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-16%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-3%</td><td>2%</td><td>7%</td><td>11%</td><td>13%</td></tr></tbody></table></div></div></template></turbo-stream>