<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>£31,452</td><td>£31,924</td><td>£32,722</td><td>£33,540</td><td>£34,546</td><td>£164,184</td></tr><tr><td>Total Expenses</td><td>£41,845</td><td>£41,938</td><td>£42,061</td><td>£42,186</td><td>£42,329</td><td>£210,359</td></tr><tr><td>Profit Before Tax</td><td>£-10,393</td><td>£-10,014</td><td>£-9,339</td><td>£-8,646</td><td>£-7,783</td><td>£-46,175</td></tr><tr><td>Profit After Tax      </td><td>£-10,393</td><td>£-10,014</td><td>£-9,339</td><td>£-8,646</td><td>£-7,783</td><td>£-46,175</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£18,500</td><td>£33,023</td><td>£43,944</td><td>£95,486</td></tr><tr><td>Net Return</td><td>£-10,383</td><td>£-10,005</td><td>£9,162</td><td>£24,377</td><td>£36,161</td><td>£49,312</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>-15%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>16%</td></tr></tbody></table></div></div></template></turbo-stream>