<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>£47,172</td><td>£47,880</td><td>£49,077</td><td>£50,303</td><td>£51,813</td><td>£246,244</td></tr><tr><td>Total Expenses</td><td>£55,803</td><td>£55,885</td><td>£56,016</td><td>£56,149</td><td>£56,311</td><td>£280,163</td></tr><tr><td>Profit Before Tax</td><td>£-8,631</td><td>£-8,006</td><td>£-6,939</td><td>£-5,846</td><td>£-4,498</td><td>£-33,919</td></tr><tr><td>Profit After Tax      </td><td>£-8,631</td><td>£-8,006</td><td>£-6,939</td><td>£-5,846</td><td>£-4,498</td><td>£-33,919</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£13</td><td>£25,501</td><td>£45,518</td><td>£60,572</td><td>£131,616</td></tr><tr><td>Net Return</td><td>£-8,618</td><td>£-7,993</td><td>£18,562</td><td>£39,673</td><td>£56,074</td><td>£97,697</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-8%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>-2%</td><td>4%</td><td>9%</td><td>12%</td><td>22%</td></tr></tbody></table></div></div></template></turbo-stream>