<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>£36,804</td><td>£37,356</td><td>£37,916</td><td>£38,864</td><td>£39,836</td><td>£190,777</td></tr><tr><td>Total Expenses</td><td>£42,682</td><td>£42,787</td><td>£42,884</td><td>£43,021</td><td>£43,160</td><td>£214,533</td></tr><tr><td>Profit Before Tax</td><td>£-5,878</td><td>£-5,431</td><td>£-4,967</td><td>£-4,156</td><td>£-3,324</td><td>£-23,757</td></tr><tr><td>Profit After Tax      </td><td>£-5,878</td><td>£-5,431</td><td>£-4,967</td><td>£-4,156</td><td>£-3,324</td><td>£-23,757</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£23,000</td><td>£41,055</td><td>£54,633</td><td>£38,061</td><td>£156,761</td></tr><tr><td>Net Return</td><td>£-5,866</td><td>£17,569</td><td>£36,088</td><td>£50,477</td><td>£34,737</td><td>£133,005</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-6%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>4%</td><td>9%</td><td>13%</td><td>9%</td><td>33%</td></tr></tbody></table></div></div></template></turbo-stream>