<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>£28,860</td><td>£29,293</td><td>£30,025</td><td>£30,776</td><td>£31,699</td><td>£150,653</td></tr><tr><td>Total Expenses</td><td>£44,363</td><td>£44,452</td><td>£44,568</td><td>£44,687</td><td>£44,822</td><td>£222,892</td></tr><tr><td>Profit Before Tax</td><td>£-15,503</td><td>£-15,159</td><td>£-14,543</td><td>£-13,911</td><td>£-13,123</td><td>£-72,239</td></tr><tr><td>Profit After Tax      </td><td>£-15,503</td><td>£-15,159</td><td>£-14,543</td><td>£-13,911</td><td>£-13,123</td><td>£-72,239</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>£-15,493</td><td>£-15,149</td><td>£5,358</td><td>£21,611</td><td>£34,147</td><td>£30,474</td></tr><tr><td>Return From Rental Income (%)</td><td>-5%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-21%</td></tr><tr><td>Total Net Return (%)</td><td>-5%</td><td>-4%</td><td>2%</td><td>6%</td><td>10%</td><td>9%</td></tr></tbody></table></div></div></template></turbo-stream>