<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>£27,996</td><td>£28,416</td><td>£28,842</td><td>£29,563</td><td>£30,302</td><td>£145,120</td></tr><tr><td>Total Expenses</td><td>£30,540</td><td>£30,632</td><td>£30,715</td><td>£30,829</td><td>£30,946</td><td>£153,661</td></tr><tr><td>Profit Before Tax</td><td>£-2,544</td><td>£-2,216</td><td>£-1,873</td><td>£-1,266</td><td>£-643</td><td>£-8,542</td></tr><tr><td>Profit After Tax      </td><td>£-2,544</td><td>£-2,216</td><td>£-1,873</td><td>£-1,266</td><td>£-643</td><td>£-8,542</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>£-2,536</td><td>£13,785</td><td>£26,687</td><td>£36,740</td><td>£25,834</td><td>£100,510</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>10%</td><td>14%</td><td>10%</td><td>37%</td></tr></tbody></table></div></div></template></turbo-stream>