<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>£20,400</td><td>£20,706</td><td>£21,017</td><td>£21,542</td><td>£22,081</td><td>£105,745</td></tr><tr><td>Total Expenses</td><td>£23,345</td><td>£23,426</td><td>£23,498</td><td>£23,592</td><td>£23,689</td><td>£117,549</td></tr><tr><td>Profit Before Tax</td><td>£-2,945</td><td>£-2,720</td><td>£-2,481</td><td>£-2,050</td><td>£-1,608</td><td>£-11,804</td></tr><tr><td>Profit After Tax      </td><td>£-2,945</td><td>£-2,720</td><td>£-2,481</td><td>£-2,050</td><td>£-1,608</td><td>£-11,804</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,000</td><td>£21,420</td><td>£28,504</td><td>£19,858</td><td>£81,788</td></tr><tr><td>Net Return</td><td>£-2,939</td><td>£9,281</td><td>£18,939</td><td>£26,454</td><td>£18,250</td><td>£69,985</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>35%</td></tr></tbody></table></div></div></template></turbo-stream>