<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>£31,836</td><td>£32,314</td><td>£32,798</td><td>£33,618</td><td>£34,459</td><td>£165,025</td></tr><tr><td>Total Expenses</td><td>£37,198</td><td>£37,295</td><td>£37,385</td><td>£37,509</td><td>£37,635</td><td>£187,022</td></tr><tr><td>Profit Before Tax</td><td>£-5,362</td><td>£-4,982</td><td>£-4,587</td><td>£-3,891</td><td>£-3,177</td><td>£-21,998</td></tr><tr><td>Profit After Tax      </td><td>£-5,362</td><td>£-4,982</td><td>£-4,587</td><td>£-3,891</td><td>£-3,177</td><td>£-21,998</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£19,900</td><td>£35,522</td><td>£47,269</td><td>£32,931</td><td>£135,632</td></tr><tr><td>Net Return</td><td>£-5,352</td><td>£14,918</td><td>£30,935</td><td>£43,379</td><td>£29,754</td><td>£113,635</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-6%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>9%</td><td>33%</td></tr></tbody></table></div></div></template></turbo-stream>