<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>£22,404</td><td>£22,740</td><td>£23,081</td><td>£23,658</td><td>£24,250</td><td>£116,133</td></tr><tr><td>Total Expenses</td><td>£26,761</td><td>£26,845</td><td>£26,920</td><td>£27,020</td><td>£27,121</td><td>£134,667</td></tr><tr><td>Profit Before Tax</td><td>£-4,357</td><td>£-4,105</td><td>£-3,839</td><td>£-3,361</td><td>£-2,872</td><td>£-18,534</td></tr><tr><td>Profit After Tax      </td><td>£-4,357</td><td>£-4,105</td><td>£-3,839</td><td>£-3,361</td><td>£-2,872</td><td>£-18,534</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,999</td><td>£24,988</td><td>£33,253</td><td>£23,166</td><td>£95,413</td></tr><tr><td>Net Return</td><td>£-4,350</td><td>£9,894</td><td>£21,150</td><td>£29,891</td><td>£20,294</td><td>£76,879</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</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>9%</td><td>33%</td></tr></tbody></table></div></div></template></turbo-stream>