<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>£32,304</td><td>£32,789</td><td>£33,608</td><td>£34,448</td><td>£35,482</td><td>£168,631</td></tr><tr><td>Total Expenses</td><td>£42,922</td><td>£43,016</td><td>£43,141</td><td>£43,269</td><td>£43,415</td><td>£215,763</td></tr><tr><td>Profit Before Tax</td><td>£-10,618</td><td>£-10,228</td><td>£-9,533</td><td>£-8,820</td><td>£-7,933</td><td>£-47,131</td></tr><tr><td>Profit After Tax      </td><td>£-10,618</td><td>£-10,228</td><td>£-9,533</td><td>£-8,820</td><td>£-7,933</td><td>£-47,131</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£19,000</td><td>£33,916</td><td>£45,132</td><td>£98,067</td></tr><tr><td>Net Return</td><td>£-10,608</td><td>£-10,218</td><td>£9,468</td><td>£25,095</td><td>£37,199</td><td>£50,936</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>