<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>£28,800</td><td>£29,232</td><td>£29,670</td><td>£30,412</td><td>£31,173</td><td>£149,287</td></tr><tr><td>Total Expenses</td><td>£33,838</td><td>£33,931</td><td>£34,016</td><td>£34,132</td><td>£34,250</td><td>£170,166</td></tr><tr><td>Profit Before Tax</td><td>£-5,038</td><td>£-4,699</td><td>£-4,345</td><td>£-3,719</td><td>£-3,078</td><td>£-20,878</td></tr><tr><td>Profit After Tax      </td><td>£-5,038</td><td>£-4,699</td><td>£-4,345</td><td>£-3,719</td><td>£-3,078</td><td>£-20,878</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£18,000</td><td>£32,130</td><td>£42,756</td><td>£29,787</td><td>£122,683</td></tr><tr><td>Net Return</td><td>£-5,029</td><td>£13,301</td><td>£27,785</td><td>£39,037</td><td>£26,709</td><td>£101,804</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-7%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>9%</td><td>34%</td></tr></tbody></table></div></div></template></turbo-stream>