<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>£42,552</td><td>£43,190</td><td>£44,270</td><td>£45,377</td><td>£46,738</td><td>£222,127</td></tr><tr><td>Total Expenses</td><td>£50,381</td><td>£50,457</td><td>£50,575</td><td>£50,697</td><td>£50,844</td><td>£252,955</td></tr><tr><td>Profit Before Tax</td><td>£-7,829</td><td>£-7,266</td><td>£-6,305</td><td>£-5,320</td><td>£-4,106</td><td>£-30,828</td></tr><tr><td>Profit After Tax      </td><td>£-7,829</td><td>£-7,266</td><td>£-6,305</td><td>£-5,320</td><td>£-4,106</td><td>£-30,828</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,000</td><td>£41,056</td><td>£54,634</td><td>£118,713</td></tr><tr><td>Net Return</td><td>£-7,818</td><td>£-7,255</td><td>£16,695</td><td>£35,735</td><td>£50,528</td><td>£87,885</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>22%</td></tr></tbody></table></div></div></template></turbo-stream>