<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>£46,248</td><td>£46,942</td><td>£48,115</td><td>£49,318</td><td>£50,798</td><td>£241,421</td></tr><tr><td>Total Expenses</td><td>£54,719</td><td>£54,799</td><td>£54,928</td><td>£55,059</td><td>£55,217</td><td>£274,722</td></tr><tr><td>Profit Before Tax</td><td>£-8,471</td><td>£-7,858</td><td>£-6,812</td><td>£-5,741</td><td>£-4,420</td><td>£-33,301</td></tr><tr><td>Profit After Tax      </td><td>£-8,471</td><td>£-7,858</td><td>£-6,812</td><td>£-5,741</td><td>£-4,420</td><td>£-33,301</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£25,001</td><td>£44,626</td><td>£59,384</td><td>£129,036</td></tr><tr><td>Net Return</td><td>£-8,458</td><td>£-7,845</td><td>£18,188</td><td>£38,885</td><td>£54,965</td><td>£95,735</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>12%</td><td>22%</td></tr></tbody></table></div></div></template></turbo-stream>