<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>£40,632</td><td>£41,241</td><td>£41,860</td><td>£42,907</td><td>£43,979</td><td>£210,619</td></tr><tr><td>Total Expenses</td><td>£44,512</td><td>£44,623</td><td>£44,726</td><td>£44,873</td><td>£45,023</td><td>£223,757</td></tr><tr><td>Profit Before Tax</td><td>£-3,880</td><td>£-3,382</td><td>£-2,866</td><td>£-1,966</td><td>£-1,043</td><td>£-13,137</td></tr><tr><td>Profit After Tax      </td><td>£-3,880</td><td>£-3,382</td><td>£-2,866</td><td>£-1,966</td><td>£-1,043</td><td>£-13,137</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£23,900</td><td>£42,662</td><td>£56,771</td><td>£39,550</td><td>£162,895</td></tr><tr><td>Net Return</td><td>£-3,868</td><td>£20,518</td><td>£39,796</td><td>£54,805</td><td>£38,507</td><td>£149,758</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>-3%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>5%</td><td>9%</td><td>13%</td><td>9%</td><td>36%</td></tr></tbody></table></div></div></template></turbo-stream>