<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>£32,508</td><td>£32,996</td><td>£33,821</td><td>£34,666</td><td>£35,706</td><td>£169,696</td></tr><tr><td>Total Expenses</td><td>£45,561</td><td>£45,655</td><td>£45,781</td><td>£45,909</td><td>£46,056</td><td>£228,962</td></tr><tr><td>Profit Before Tax</td><td>£-13,053</td><td>£-12,660</td><td>£-11,960</td><td>£-11,243</td><td>£-10,350</td><td>£-59,266</td></tr><tr><td>Profit After Tax      </td><td>£-13,053</td><td>£-12,660</td><td>£-11,960</td><td>£-11,243</td><td>£-10,350</td><td>£-59,266</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£20,320</td><td>£36,272</td><td>£48,268</td><td>£104,880</td></tr><tr><td>Net Return</td><td>£-13,042</td><td>£-12,650</td><td>£8,360</td><td>£25,029</td><td>£37,918</td><td>£45,614</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>