<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>£35,496</td><td>£36,028</td><td>£36,929</td><td>£37,852</td><td>£38,988</td><td>£185,294</td></tr><tr><td>Total Expenses</td><td>£41,664</td><td>£41,763</td><td>£41,896</td><td>£42,032</td><td>£42,188</td><td>£209,544</td></tr><tr><td>Profit Before Tax</td><td>£-6,168</td><td>£-5,735</td><td>£-4,967</td><td>£-4,180</td><td>£-3,200</td><td>£-24,250</td></tr><tr><td>Profit After Tax      </td><td>£-6,168</td><td>£-5,735</td><td>£-4,967</td><td>£-4,180</td><td>£-3,200</td><td>£-24,250</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£18,205</td><td>£32,497</td><td>£43,244</td><td>£93,964</td></tr><tr><td>Net Return</td><td>£-6,159</td><td>£-5,725</td><td>£13,238</td><td>£28,317</td><td>£40,043</td><td>£69,714</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>