<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>£21,696</td><td>£22,021</td><td>£22,352</td><td>£22,911</td><td>£23,483</td><td>£112,463</td></tr><tr><td>Total Expenses</td><td>£26,692</td><td>£26,775</td><td>£26,849</td><td>£26,946</td><td>£27,046</td><td>£134,308</td></tr><tr><td>Profit Before Tax</td><td>£-4,996</td><td>£-4,753</td><td>£-4,497</td><td>£-4,036</td><td>£-3,563</td><td>£-21,845</td></tr><tr><td>Profit After Tax      </td><td>£-4,996</td><td>£-4,753</td><td>£-4,497</td><td>£-4,036</td><td>£-3,563</td><td>£-21,845</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>£-4,989</td><td>£9,247</td><td>£20,493</td><td>£29,219</td><td>£19,605</td><td>£73,575</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-9%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>8%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>