<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>£43,200</td><td>£43,848</td><td>£44,944</td><td>£46,068</td><td>£47,450</td><td>£225,510</td></tr><tr><td>Total Expenses</td><td>£59,881</td><td>£59,992</td><td>£60,145</td><td>£60,301</td><td>£60,482</td><td>£300,801</td></tr><tr><td>Profit Before Tax</td><td>£-16,681</td><td>£-16,144</td><td>£-15,200</td><td>£-14,233</td><td>£-13,032</td><td>£-75,291</td></tr><tr><td>Profit After Tax      </td><td>£-16,681</td><td>£-16,144</td><td>£-15,200</td><td>£-14,233</td><td>£-13,032</td><td>£-75,291</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£14</td><td>£27,001</td><td>£48,196</td><td>£64,135</td><td>£139,359</td></tr><tr><td>Net Return</td><td>£-16,668</td><td>£-16,131</td><td>£11,800</td><td>£33,963</td><td>£51,103</td><td>£64,068</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>2%</td><td>7%</td><td>11%</td><td>13%</td></tr></tbody></table></div></div></template></turbo-stream>