<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>£32,004</td><td>£32,484</td><td>£32,971</td><td>£33,796</td><td>£34,640</td><td>£165,895</td></tr><tr><td>Total Expenses</td><td>£37,375</td><td>£37,473</td><td>£37,563</td><td>£37,687</td><td>£37,815</td><td>£187,914</td></tr><tr><td>Profit Before Tax</td><td>£-5,371</td><td>£-4,989</td><td>£-4,592</td><td>£-3,892</td><td>£-3,174</td><td>£-22,018</td></tr><tr><td>Profit After Tax      </td><td>£-5,371</td><td>£-4,989</td><td>£-4,592</td><td>£-3,892</td><td>£-3,174</td><td>£-22,018</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£20,000</td><td>£35,700</td><td>£47,507</td><td>£33,097</td><td>£136,314</td></tr><tr><td>Net Return</td><td>£-5,361</td><td>£15,011</td><td>£31,109</td><td>£43,615</td><td>£29,922</td><td>£114,296</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>