<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>£19,536</td><td>£19,829</td><td>£20,126</td><td>£20,630</td><td>£21,145</td><td>£101,267</td></tr><tr><td>Total Expenses</td><td>£24,224</td><td>£24,303</td><td>£24,374</td><td>£24,466</td><td>£24,560</td><td>£121,927</td></tr><tr><td>Profit Before Tax</td><td>£-4,688</td><td>£-4,474</td><td>£-4,247</td><td>£-3,836</td><td>£-3,415</td><td>£-20,661</td></tr><tr><td>Profit After Tax      </td><td>£-4,688</td><td>£-4,474</td><td>£-4,247</td><td>£-3,836</td><td>£-3,415</td><td>£-20,661</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,600</td><td>£22,491</td><td>£29,929</td><td>£20,851</td><td>£85,878</td></tr><tr><td>Net Return</td><td>£-4,682</td><td>£8,126</td><td>£18,244</td><td>£26,093</td><td>£17,436</td><td>£65,217</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>