<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>£33,828</td><td>£34,335</td><td>£35,194</td><td>£36,074</td><td>£37,156</td><td>£176,587</td></tr><tr><td>Total Expenses</td><td>£44,859</td><td>£44,956</td><td>£45,085</td><td>£45,217</td><td>£45,368</td><td>£225,485</td></tr><tr><td>Profit Before Tax</td><td>£-11,031</td><td>£-10,621</td><td>£-9,891</td><td>£-9,143</td><td>£-8,212</td><td>£-48,898</td></tr><tr><td>Profit After Tax      </td><td>£-11,031</td><td>£-10,621</td><td>£-9,891</td><td>£-9,143</td><td>£-8,212</td><td>£-48,898</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,900</td><td>£35,522</td><td>£47,270</td><td>£102,712</td></tr><tr><td>Net Return</td><td>£-11,021</td><td>£-10,611</td><td>£10,009</td><td>£26,379</td><td>£39,058</td><td>£53,814</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>