<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>£32,508</td><td>£32,996</td><td>£33,491</td><td>£34,328</td><td>£35,186</td><td>£168,508</td></tr><tr><td>Total Expenses</td><td>£37,941</td><td>£38,039</td><td>£38,130</td><td>£38,255</td><td>£38,384</td><td>£190,749</td></tr><tr><td>Profit Before Tax</td><td>£-5,433</td><td>£-5,044</td><td>£-4,639</td><td>£-3,928</td><td>£-3,198</td><td>£-22,241</td></tr><tr><td>Profit After Tax      </td><td>£-5,433</td><td>£-5,044</td><td>£-4,639</td><td>£-3,928</td><td>£-3,198</td><td>£-22,241</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£20,320</td><td>£36,272</td><td>£48,267</td><td>£33,626</td><td>£138,495</td></tr><tr><td>Net Return</td><td>£-5,422</td><td>£15,276</td><td>£31,632</td><td>£44,339</td><td>£30,428</td><td>£116,254</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-6%</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>