<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>£26,352</td><td>£26,747</td><td>£27,148</td><td>£27,827</td><td>£28,523</td><td>£136,598</td></tr><tr><td>Total Expenses</td><td>£31,984</td><td>£32,073</td><td>£32,155</td><td>£32,264</td><td>£32,377</td><td>£160,853</td></tr><tr><td>Profit Before Tax</td><td>£-5,632</td><td>£-5,326</td><td>£-5,006</td><td>£-4,437</td><td>£-3,854</td><td>£-24,255</td></tr><tr><td>Profit After Tax      </td><td>£-5,632</td><td>£-5,326</td><td>£-5,006</td><td>£-4,437</td><td>£-3,854</td><td>£-24,255</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£17,000</td><td>£30,345</td><td>£40,381</td><td>£28,132</td><td>£115,867</td></tr><tr><td>Net Return</td><td>£-5,623</td><td>£11,674</td><td>£25,339</td><td>£35,944</td><td>£24,278</td><td>£91,612</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-8%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>8%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>