<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>£21,924</td><td>£22,253</td><td>£22,587</td><td>£23,151</td><td>£23,730</td><td>£113,645</td></tr><tr><td>Total Expenses</td><td>£26,232</td><td>£26,315</td><td>£26,390</td><td>£26,488</td><td>£26,588</td><td>£132,013</td></tr><tr><td>Profit Before Tax</td><td>£-4,308</td><td>£-4,062</td><td>£-3,803</td><td>£-3,337</td><td>£-2,858</td><td>£-18,368</td></tr><tr><td>Profit After Tax      </td><td>£-4,308</td><td>£-4,062</td><td>£-3,803</td><td>£-3,337</td><td>£-2,858</td><td>£-18,368</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,700</td><td>£24,455</td><td>£32,542</td><td>£22,671</td><td>£93,375</td></tr><tr><td>Net Return</td><td>£-4,301</td><td>£9,638</td><td>£20,652</td><td>£29,206</td><td>£19,813</td><td>£75,007</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-8%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>9%</td><td>33%</td></tr></tbody></table></div></div></template></turbo-stream>