<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>£26,868</td><td>£27,271</td><td>£27,680</td><td>£28,372</td><td>£29,081</td><td>£139,273</td></tr><tr><td>Total Expenses</td><td>£36,701</td><td>£36,791</td><td>£36,873</td><td>£36,984</td><td>£37,098</td><td>£184,447</td></tr><tr><td>Profit Before Tax</td><td>£-9,833</td><td>£-9,520</td><td>£-9,193</td><td>£-8,612</td><td>£-8,016</td><td>£-45,175</td></tr><tr><td>Profit After Tax      </td><td>£-9,833</td><td>£-9,520</td><td>£-9,193</td><td>£-8,612</td><td>£-8,016</td><td>£-45,175</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£19,900</td><td>£35,522</td><td>£47,269</td><td>£32,931</td><td>£135,632</td></tr><tr><td>Net Return</td><td>£-9,823</td><td>£10,380</td><td>£26,329</td><td>£38,657</td><td>£24,915</td><td>£90,458</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>-13%</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>