<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>£39,036</td><td>£39,622</td><td>£40,216</td><td>£41,221</td><td>£42,252</td><td>£202,346</td></tr><tr><td>Total Expenses</td><td>£45,157</td><td>£45,266</td><td>£45,366</td><td>£45,508</td><td>£45,654</td><td>£226,951</td></tr><tr><td>Profit Before Tax</td><td>£-6,121</td><td>£-5,644</td><td>£-5,150</td><td>£-4,287</td><td>£-3,402</td><td>£-24,605</td></tr><tr><td>Profit After Tax      </td><td>£-6,121</td><td>£-5,644</td><td>£-5,150</td><td>£-4,287</td><td>£-3,402</td><td>£-24,605</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£24,400</td><td>£43,554</td><td>£57,959</td><td>£40,378</td><td>£166,303</td></tr><tr><td>Net Return</td><td>£-6,109</td><td>£18,756</td><td>£38,404</td><td>£53,671</td><td>£36,975</td><td>£141,698</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>12%</td><td>9%</td><td>33%</td></tr></tbody></table></div></div></template></turbo-stream>