<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>£24,168</td><td>£24,531</td><td>£24,898</td><td>£25,521</td><td>£26,159</td><td>£125,277</td></tr><tr><td>Total Expenses</td><td>£33,213</td><td>£33,300</td><td>£33,377</td><td>£33,482</td><td>£33,588</td><td>£166,960</td></tr><tr><td>Profit Before Tax</td><td>£-9,045</td><td>£-8,769</td><td>£-8,479</td><td>£-7,961</td><td>£-7,429</td><td>£-41,683</td></tr><tr><td>Profit After Tax      </td><td>£-9,045</td><td>£-8,769</td><td>£-8,479</td><td>£-7,961</td><td>£-7,429</td><td>£-41,683</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>£-9,036</td><td>£9,131</td><td>£23,473</td><td>£34,558</td><td>£22,192</td><td>£80,318</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</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>27%</td></tr></tbody></table></div></div></template></turbo-stream>