<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>£43,356</td><td>£44,006</td><td>£45,106</td><td>£46,234</td><td>£47,621</td><td>£226,324</td></tr><tr><td>Total Expenses</td><td>£56,921</td><td>£57,032</td><td>£57,185</td><td>£57,342</td><td>£57,523</td><td>£286,004</td></tr><tr><td>Profit Before Tax</td><td>£-13,565</td><td>£-13,026</td><td>£-12,079</td><td>£-11,108</td><td>£-9,902</td><td>£-59,680</td></tr><tr><td>Profit After Tax      </td><td>£-13,565</td><td>£-13,026</td><td>£-12,079</td><td>£-11,108</td><td>£-9,902</td><td>£-59,680</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£25,501</td><td>£45,518</td><td>£60,572</td><td>£131,616</td></tr><tr><td>Net Return</td><td>£-13,552</td><td>£-13,013</td><td>£13,422</td><td>£34,411</td><td>£50,670</td><td>£71,937</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>11%</td><td>16%</td></tr></tbody></table></div></div></template></turbo-stream>