<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>£27,204</td><td>£27,612</td><td>£28,026</td><td>£28,727</td><td>£29,445</td><td>£141,014</td></tr><tr><td>Total Expenses</td><td>£30,460</td><td>£30,551</td><td>£30,634</td><td>£30,746</td><td>£30,860</td><td>£153,251</td></tr><tr><td>Profit Before Tax</td><td>£-3,256</td><td>£-2,939</td><td>£-2,607</td><td>£-2,019</td><td>£-1,415</td><td>£-12,236</td></tr><tr><td>Profit After Tax      </td><td>£-3,256</td><td>£-2,939</td><td>£-2,607</td><td>£-2,019</td><td>£-1,415</td><td>£-12,236</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£16,000</td><td>£28,560</td><td>£38,006</td><td>£26,477</td><td>£109,051</td></tr><tr><td>Net Return</td><td>£-3,248</td><td>£13,061</td><td>£25,953</td><td>£35,987</td><td>£25,062</td><td>£96,815</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>-5%</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>