<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>£21,600</td><td>£21,924</td><td>£22,253</td><td>£22,809</td><td>£23,379</td><td>£111,965</td></tr><tr><td>Total Expenses</td><td>£29,900</td><td>£29,982</td><td>£30,056</td><td>£30,154</td><td>£30,253</td><td>£150,346</td></tr><tr><td>Profit Before Tax</td><td>£-8,300</td><td>£-8,058</td><td>£-7,803</td><td>£-7,345</td><td>£-6,874</td><td>£-38,380</td></tr><tr><td>Profit After Tax      </td><td>£-8,300</td><td>£-8,058</td><td>£-7,803</td><td>£-7,345</td><td>£-6,874</td><td>£-38,380</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£16,000</td><td>£28,560</td><td>£38,006</td><td>£26,477</td><td>£109,051</td></tr><tr><td>Net Return</td><td>£-8,292</td><td>£7,942</td><td>£20,757</td><td>£30,661</td><td>£19,603</td><td>£70,671</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>