<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>£33,000</td><td>£33,495</td><td>£34,332</td><td>£35,191</td><td>£36,246</td><td>£172,264</td></tr><tr><td>Total Expenses</td><td>£44,975</td><td>£45,071</td><td>£45,197</td><td>£45,327</td><td>£45,475</td><td>£226,045</td></tr><tr><td>Profit Before Tax</td><td>£-11,975</td><td>£-11,576</td><td>£-10,865</td><td>£-10,136</td><td>£-9,229</td><td>£-53,780</td></tr><tr><td>Profit After Tax      </td><td>£-11,975</td><td>£-11,576</td><td>£-10,865</td><td>£-10,136</td><td>£-9,229</td><td>£-53,780</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>£103,229</td></tr><tr><td>Net Return</td><td>£-11,965</td><td>£-11,565</td><td>£9,136</td><td>£25,564</td><td>£38,279</td><td>£49,448</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-16%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>3%</td><td>7%</td><td>11%</td><td>14%</td></tr></tbody></table></div></div></template></turbo-stream>