<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>£22,548</td><td>£22,886</td><td>£23,230</td><td>£23,810</td><td>£24,406</td><td>£116,879</td></tr><tr><td>Total Expenses</td><td>£31,121</td><td>£31,205</td><td>£31,280</td><td>£31,380</td><td>£31,482</td><td>£156,468</td></tr><tr><td>Profit Before Tax</td><td>£-8,573</td><td>£-8,319</td><td>£-8,051</td><td>£-7,570</td><td>£-7,077</td><td>£-39,588</td></tr><tr><td>Profit After Tax      </td><td>£-8,573</td><td>£-8,319</td><td>£-8,051</td><td>£-7,570</td><td>£-7,077</td><td>£-39,588</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£16,700</td><td>£29,810</td><td>£39,668</td><td>£27,636</td><td>£113,822</td></tr><tr><td>Net Return</td><td>£-8,565</td><td>£8,382</td><td>£21,759</td><td>£32,099</td><td>£20,559</td><td>£74,234</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-14%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>3%</td><td>8%</td><td>11%</td><td>7%</td><td>26%</td></tr></tbody></table></div></div></template></turbo-stream>