<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>£22,104</td><td>£22,436</td><td>£22,772</td><td>£23,341</td><td>£23,925</td><td>£114,578</td></tr><tr><td>Total Expenses</td><td>£25,124</td><td>£25,207</td><td>£25,282</td><td>£25,381</td><td>£25,482</td><td>£126,476</td></tr><tr><td>Profit Before Tax</td><td>£-3,020</td><td>£-2,772</td><td>£-2,510</td><td>£-2,039</td><td>£-1,557</td><td>£-11,898</td></tr><tr><td>Profit After Tax      </td><td>£-3,020</td><td>£-2,772</td><td>£-2,510</td><td>£-2,039</td><td>£-1,557</td><td>£-11,898</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,000</td><td>£23,205</td><td>£30,880</td><td>£21,513</td><td>£88,604</td></tr><tr><td>Net Return</td><td>£-3,014</td><td>£10,228</td><td>£20,695</td><td>£28,840</td><td>£19,956</td><td>£76,706</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-6%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>5%</td><td>10%</td><td>13%</td><td>9%</td><td>36%</td></tr></tbody></table></div></div></template></turbo-stream>