<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>£18,204</td><td>£18,477</td><td>£18,754</td><td>£19,223</td><td>£19,704</td><td>£94,362</td></tr><tr><td>Total Expenses</td><td>£24,843</td><td>£24,883</td><td>£24,921</td><td>£24,978</td><td>£25,037</td><td>£124,661</td></tr><tr><td>Profit Before Tax</td><td>£-6,639</td><td>£-6,406</td><td>£-6,166</td><td>£-5,755</td><td>£-5,333</td><td>£-30,299</td></tr><tr><td>Profit After Tax      </td><td>£-6,639</td><td>£-6,406</td><td>£-6,166</td><td>£-5,755</td><td>£-5,333</td><td>£-30,299</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£14,000</td><td>£24,990</td><td>£33,255</td><td>£23,168</td><td>£95,420</td></tr><tr><td>Net Return</td><td>£-6,632</td><td>£7,594</td><td>£18,824</td><td>£27,500</td><td>£17,834</td><td>£65,121</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-13%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>8%</td><td>28%</td></tr></tbody></table></div></div></template></turbo-stream>