<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>£33,948</td><td>£34,457</td><td>£35,319</td><td>£36,202</td><td>£37,288</td><td>£177,213</td></tr><tr><td>Total Expenses</td><td>£43,880</td><td>£43,976</td><td>£44,106</td><td>£44,238</td><td>£44,389</td><td>£220,588</td></tr><tr><td>Profit Before Tax</td><td>£-9,932</td><td>£-9,519</td><td>£-8,787</td><td>£-8,036</td><td>£-7,101</td><td>£-43,375</td></tr><tr><td>Profit After Tax      </td><td>£-9,932</td><td>£-9,519</td><td>£-8,787</td><td>£-8,036</td><td>£-7,101</td><td>£-43,375</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,400</td><td>£34,630</td><td>£46,082</td><td>£100,132</td></tr><tr><td>Net Return</td><td>£-9,922</td><td>£-9,510</td><td>£10,613</td><td>£26,594</td><td>£38,981</td><td>£56,757</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-13%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>17%</td></tr></tbody></table></div></div></template></turbo-stream>