<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>£27,120</td><td>£27,527</td><td>£27,940</td><td>£28,638</td><td>£29,354</td><td>£140,579</td></tr><tr><td>Total Expenses</td><td>£32,865</td><td>£32,956</td><td>£33,038</td><td>£33,150</td><td>£33,264</td><td>£165,273</td></tr><tr><td>Profit Before Tax</td><td>£-5,745</td><td>£-5,429</td><td>£-5,098</td><td>£-4,512</td><td>£-3,910</td><td>£-24,694</td></tr><tr><td>Profit After Tax      </td><td>£-5,745</td><td>£-5,429</td><td>£-5,098</td><td>£-4,512</td><td>£-3,910</td><td>£-24,694</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£17,500</td><td>£31,238</td><td>£41,569</td><td>£28,959</td><td>£119,275</td></tr><tr><td>Net Return</td><td>£-5,736</td><td>£12,071</td><td>£26,139</td><td>£37,057</td><td>£25,050</td><td>£94,581</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>