<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>£30,000</td><td>£30,450</td><td>£31,211</td><td>£31,992</td><td>£32,951</td><td>£156,604</td></tr><tr><td>Total Expenses</td><td>£44,675</td><td>£44,766</td><td>£44,885</td><td>£45,007</td><td>£45,146</td><td>£224,478</td></tr><tr><td>Profit Before Tax</td><td>£-14,675</td><td>£-14,316</td><td>£-13,674</td><td>£-13,015</td><td>£-12,194</td><td>£-67,874</td></tr><tr><td>Profit After Tax      </td><td>£-14,675</td><td>£-14,316</td><td>£-13,674</td><td>£-13,015</td><td>£-12,194</td><td>£-67,874</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£10</td><td>£20,000</td><td>£35,701</td><td>£47,507</td><td>£103,228</td></tr><tr><td>Net Return</td><td>£-14,665</td><td>£-14,306</td><td>£6,327</td><td>£22,685</td><td>£35,313</td><td>£35,354</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-4%</td><td>-20%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>-4%</td><td>2%</td><td>7%</td><td>10%</td><td>10%</td></tr></tbody></table></div></div></template></turbo-stream>