<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>£23,100</td><td>£23,446</td><td>£23,798</td><td>£24,393</td><td>£25,003</td><td>£119,741</td></tr><tr><td>Total Expenses</td><td>£26,833</td><td>£26,917</td><td>£26,993</td><td>£27,095</td><td>£27,198</td><td>£135,036</td></tr><tr><td>Profit Before Tax</td><td>£-3,733</td><td>£-3,471</td><td>£-3,195</td><td>£-2,701</td><td>£-2,195</td><td>£-15,295</td></tr><tr><td>Profit After Tax      </td><td>£-3,733</td><td>£-3,471</td><td>£-3,195</td><td>£-2,701</td><td>£-2,195</td><td>£-15,295</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>£-3,726</td><td>£10,529</td><td>£21,795</td><td>£30,553</td><td>£20,972</td><td>£80,125</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>-7%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>5%</td><td>9%</td><td>13%</td><td>9%</td><td>34%</td></tr></tbody></table></div></div></template></turbo-stream>