<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>£29,532</td><td>£29,975</td><td>£30,425</td><td>£31,185</td><td>£31,965</td><td>£153,082</td></tr><tr><td>Total Expenses</td><td>£32,250</td><td>£32,307</td><td>£32,362</td><td>£32,448</td><td>£32,537</td><td>£161,904</td></tr><tr><td>Profit Before Tax</td><td>£-2,718</td><td>£-2,332</td><td>£-1,937</td><td>£-1,263</td><td>£-572</td><td>£-8,822</td></tr><tr><td>Profit After Tax      </td><td>£-2,718</td><td>£-2,332</td><td>£-1,937</td><td>£-1,263</td><td>£-572</td><td>£-8,822</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£17,900</td><td>£31,952</td><td>£42,519</td><td>£29,621</td><td>£122,001</td></tr><tr><td>Net Return</td><td>£-2,709</td><td>£15,569</td><td>£30,015</td><td>£41,256</td><td>£29,049</td><td>£113,179</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>