<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>£22,104</td><td>£22,436</td><td>£22,772</td><td>£23,341</td><td>£23,925</td><td>£114,578</td></tr><tr><td>Total Expenses</td><td>£31,559</td><td>£31,642</td><td>£31,717</td><td>£31,816</td><td>£31,917</td><td>£158,651</td></tr><tr><td>Profit Before Tax</td><td>£-9,455</td><td>£-9,207</td><td>£-8,945</td><td>£-8,474</td><td>£-7,992</td><td>£-44,073</td></tr><tr><td>Profit After Tax      </td><td>£-9,455</td><td>£-9,207</td><td>£-8,945</td><td>£-8,474</td><td>£-7,992</td><td>£-44,073</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£17,000</td><td>£30,345</td><td>£40,381</td><td>£28,132</td><td>£115,867</td></tr><tr><td>Net Return</td><td>£-9,447</td><td>£7,793</td><td>£21,400</td><td>£31,907</td><td>£20,140</td><td>£71,794</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>-15%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>3%</td><td>7%</td><td>11%</td><td>7%</td><td>25%</td></tr></tbody></table></div></div></template></turbo-stream>