<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>£21,876</td><td>£22,204</td><td>£22,537</td><td>£23,101</td><td>£23,678</td><td>£113,396</td></tr><tr><td>Total Expenses</td><td>£32,341</td><td>£32,424</td><td>£32,498</td><td>£32,596</td><td>£32,696</td><td>£162,555</td></tr><tr><td>Profit Before Tax</td><td>£-10,465</td><td>£-10,219</td><td>£-9,961</td><td>£-9,495</td><td>£-9,018</td><td>£-49,158</td></tr><tr><td>Profit After Tax      </td><td>£-10,465</td><td>£-10,219</td><td>£-9,961</td><td>£-9,495</td><td>£-9,018</td><td>£-49,158</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£17,500</td><td>£31,238</td><td>£41,569</td><td>£28,959</td><td>£119,275</td></tr><tr><td>Net Return</td><td>£-10,456</td><td>£7,281</td><td>£21,277</td><td>£32,073</td><td>£19,941</td><td>£70,116</td></tr><tr><td>Return From Rental Income (%)</td><td>-4%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-17%</td></tr><tr><td>Total Net Return (%)</td><td>-4%</td><td>2%</td><td>7%</td><td>11%</td><td>7%</td><td>24%</td></tr></tbody></table></div></div></template></turbo-stream>