<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>£39,948</td><td>£40,547</td><td>£41,561</td><td>£42,600</td><td>£43,878</td><td>£208,534</td></tr><tr><td>Total Expenses</td><td>£52,613</td><td>£52,719</td><td>£52,863</td><td>£53,011</td><td>£53,181</td><td>£264,387</td></tr><tr><td>Profit Before Tax</td><td>£-12,665</td><td>£-12,172</td><td>£-11,302</td><td>£-10,411</td><td>£-9,303</td><td>£-55,853</td></tr><tr><td>Profit After Tax      </td><td>£-12,665</td><td>£-12,172</td><td>£-11,302</td><td>£-10,411</td><td>£-9,303</td><td>£-55,853</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£12</td><td>£23,500</td><td>£41,948</td><td>£55,821</td><td>£121,294</td></tr><tr><td>Net Return</td><td>£-12,653</td><td>£-12,160</td><td>£12,198</td><td>£31,537</td><td>£46,518</td><td>£65,440</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>