<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>£24,756</td><td>£25,127</td><td>£25,504</td><td>£26,142</td><td>£26,795</td><td>£128,325</td></tr><tr><td>Total Expenses</td><td>£28,607</td><td>£28,694</td><td>£28,773</td><td>£28,878</td><td>£28,986</td><td>£143,938</td></tr><tr><td>Profit Before Tax</td><td>£-3,851</td><td>£-3,567</td><td>£-3,268</td><td>£-2,736</td><td>£-2,191</td><td>£-15,613</td></tr><tr><td>Profit After Tax      </td><td>£-3,851</td><td>£-3,567</td><td>£-3,268</td><td>£-2,736</td><td>£-2,191</td><td>£-15,613</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£15,000</td><td>£26,775</td><td>£35,630</td><td>£24,822</td><td>£102,236</td></tr><tr><td>Net Return</td><td>£-3,843</td><td>£11,434</td><td>£23,507</td><td>£32,894</td><td>£22,632</td><td>£86,622</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-6%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>5%</td><td>9%</td><td>13%</td><td>9%</td><td>35%</td></tr></tbody></table></div></div></template></turbo-stream>