<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>£33,888</td><td>£34,396</td><td>£35,256</td><td>£36,138</td><td>£37,222</td><td>£176,900</td></tr><tr><td>Total Expenses</td><td>£39,866</td><td>£39,963</td><td>£40,092</td><td>£40,224</td><td>£40,375</td><td>£200,521</td></tr><tr><td>Profit Before Tax</td><td>£-5,978</td><td>£-5,567</td><td>£-4,836</td><td>£-4,087</td><td>£-3,153</td><td>£-23,621</td></tr><tr><td>Profit After Tax      </td><td>£-5,978</td><td>£-5,567</td><td>£-4,836</td><td>£-4,087</td><td>£-3,153</td><td>£-23,621</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,380</td><td>£31,024</td><td>£41,284</td><td>£89,706</td></tr><tr><td>Net Return</td><td>£-5,970</td><td>£-5,558</td><td>£12,544</td><td>£26,937</td><td>£38,131</td><td>£66,084</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>