<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>£20,148</td><td>£20,450</td><td>£20,757</td><td>£21,276</td><td>£21,808</td><td>£104,439</td></tr><tr><td>Total Expenses</td><td>£24,929</td><td>£25,009</td><td>£25,080</td><td>£25,174</td><td>£25,270</td><td>£125,462</td></tr><tr><td>Profit Before Tax</td><td>£-4,781</td><td>£-4,559</td><td>£-4,323</td><td>£-3,898</td><td>£-3,462</td><td>£-21,023</td></tr><tr><td>Profit After Tax      </td><td>£-4,781</td><td>£-4,559</td><td>£-4,323</td><td>£-3,898</td><td>£-3,462</td><td>£-21,023</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>£-4,774</td><td>£8,442</td><td>£18,882</td><td>£26,981</td><td>£18,051</td><td>£67,581</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-10%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>4%</td><td>9%</td><td>12%</td><td>8%</td><td>31%</td></tr></tbody></table></div></div></template></turbo-stream>