<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>£26,400</td><td>£26,796</td><td>£27,198</td><td>£27,878</td><td>£28,575</td><td>£136,847</td></tr><tr><td>Total Expenses</td><td>£28,880</td><td>£28,932</td><td>£28,983</td><td>£29,061</td><td>£29,141</td><td>£144,997</td></tr><tr><td>Profit Before Tax</td><td>£-2,480</td><td>£-2,136</td><td>£-1,785</td><td>£-1,183</td><td>£-567</td><td>£-8,150</td></tr><tr><td>Profit After Tax      </td><td>£-2,480</td><td>£-2,136</td><td>£-1,785</td><td>£-1,183</td><td>£-567</td><td>£-8,150</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>£-2,472</td><td>£13,864</td><td>£26,776</td><td>£36,822</td><td>£25,911</td><td>£100,901</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>38%</td></tr></tbody></table></div></div></template></turbo-stream>