<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>£34,908</td><td>£35,432</td><td>£36,317</td><td>£37,225</td><td>£38,342</td><td>£182,224</td></tr><tr><td>Total Expenses</td><td>£41,000</td><td>£41,098</td><td>£41,230</td><td>£41,364</td><td>£41,519</td><td>£206,211</td></tr><tr><td>Profit Before Tax</td><td>£-6,092</td><td>£-5,667</td><td>£-4,912</td><td>£-4,139</td><td>£-3,177</td><td>£-23,987</td></tr><tr><td>Profit After Tax      </td><td>£-6,092</td><td>£-5,667</td><td>£-4,912</td><td>£-4,139</td><td>£-3,177</td><td>£-23,987</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£17,900</td><td>£31,952</td><td>£42,519</td><td>£92,390</td></tr><tr><td>Net Return</td><td>£-6,083</td><td>£-5,658</td><td>£12,988</td><td>£27,813</td><td>£39,342</td><td>£68,403</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>