<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>£38,076</td><td>£38,647</td><td>£39,613</td><td>£40,604</td><td>£41,822</td><td>£198,762</td></tr><tr><td>Total Expenses</td><td>£50,244</td><td>£50,347</td><td>£50,486</td><td>£50,629</td><td>£50,794</td><td>£252,499</td></tr><tr><td>Profit Before Tax</td><td>£-12,168</td><td>£-11,700</td><td>£-10,873</td><td>£-10,026</td><td>£-8,972</td><td>£-53,738</td></tr><tr><td>Profit After Tax      </td><td>£-12,168</td><td>£-11,700</td><td>£-10,873</td><td>£-10,026</td><td>£-8,972</td><td>£-53,738</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£11</td><td>£22,400</td><td>£39,985</td><td>£53,208</td><td>£115,616</td></tr><tr><td>Net Return</td><td>£-12,156</td><td>£-11,688</td><td>£11,527</td><td>£29,959</td><td>£44,236</td><td>£61,878</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-14%</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>