<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>£21,456</td><td>£21,778</td><td>£22,105</td><td>£22,657</td><td>£23,224</td><td>£111,219</td></tr><tr><td>Total Expenses</td><td>£25,059</td><td>£25,142</td><td>£25,215</td><td>£25,312</td><td>£25,412</td><td>£126,140</td></tr><tr><td>Profit Before Tax</td><td>£-3,603</td><td>£-3,364</td><td>£-3,111</td><td>£-2,655</td><td>£-2,188</td><td>£-14,921</td></tr><tr><td>Profit After Tax      </td><td>£-3,603</td><td>£-3,364</td><td>£-3,111</td><td>£-2,655</td><td>£-2,188</td><td>£-14,921</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,000</td><td>£23,205</td><td>£30,880</td><td>£21,513</td><td>£88,604</td></tr><tr><td>Net Return</td><td>£-3,597</td><td>£9,636</td><td>£20,095</td><td>£28,224</td><td>£19,325</td><td>£73,683</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-7%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>9%</td><td>34%</td></tr></tbody></table></div></div></template></turbo-stream>