<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>£30,600</td><td>£31,059</td><td>£31,835</td><td>£32,631</td><td>£33,610</td><td>£159,736</td></tr><tr><td>Total Expenses</td><td>£40,768</td><td>£40,859</td><td>£40,980</td><td>£41,103</td><td>£41,244</td><td>£204,954</td></tr><tr><td>Profit Before Tax</td><td>£-10,168</td><td>£-9,800</td><td>£-9,145</td><td>£-8,472</td><td>£-7,634</td><td>£-45,218</td></tr><tr><td>Profit After Tax      </td><td>£-10,168</td><td>£-9,800</td><td>£-9,145</td><td>£-8,472</td><td>£-7,634</td><td>£-45,218</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£9</td><td>£18,000</td><td>£32,131</td><td>£42,757</td><td>£92,906</td></tr><tr><td>Net Return</td><td>£-10,159</td><td>£-9,791</td><td>£8,856</td><td>£23,659</td><td>£35,123</td><td>£47,687</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</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>