<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>£28,644</td><td>£29,074</td><td>£29,510</td><td>£30,248</td><td>£31,004</td><td>£148,479</td></tr><tr><td>Total Expenses</td><td>£33,661</td><td>£33,754</td><td>£33,839</td><td>£33,954</td><td>£34,072</td><td>£169,280</td></tr><tr><td>Profit Before Tax</td><td>£-5,017</td><td>£-4,680</td><td>£-4,329</td><td>£-3,707</td><td>£-3,069</td><td>£-20,802</td></tr><tr><td>Profit After Tax      </td><td>£-5,017</td><td>£-4,680</td><td>£-4,329</td><td>£-3,707</td><td>£-3,069</td><td>£-20,802</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£17,900</td><td>£31,952</td><td>£42,519</td><td>£29,621</td><td>£122,001</td></tr><tr><td>Net Return</td><td>£-5,008</td><td>£13,220</td><td>£27,623</td><td>£38,812</td><td>£26,553</td><td>£101,199</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-7%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>9%</td><td>34%</td></tr></tbody></table></div></div></template></turbo-stream>