<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>£53,196</td><td>£53,994</td><td>£55,344</td><td>£56,727</td><td>£58,429</td><td>£277,690</td></tr><tr><td>Total Expenses</td><td>£61,365</td><td>£61,456</td><td>£61,602</td><td>£61,751</td><td>£61,932</td><td>£308,105</td></tr><tr><td>Profit Before Tax</td><td>£-8,169</td><td>£-7,462</td><td>£-6,258</td><td>£-5,024</td><td>£-3,503</td><td>£-30,415</td></tr><tr><td>Profit After Tax      </td><td>£-8,169</td><td>£-7,462</td><td>£-6,258</td><td>£-5,024</td><td>£-3,503</td><td>£-30,415</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£28,001</td><td>£49,981</td><td>£66,510</td><td>£144,520</td></tr><tr><td>Net Return</td><td>£-8,155</td><td>£-7,448</td><td>£21,743</td><td>£44,957</td><td>£63,008</td><td>£114,105</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-6%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-1%</td><td>4%</td><td>9%</td><td>13%</td><td>23%</td></tr></tbody></table></div></div></template></turbo-stream>