<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>£41,604</td><td>£42,228</td><td>£42,861</td><td>£43,933</td><td>£45,031</td><td>£215,658</td></tr><tr><td>Total Expenses</td><td>£47,988</td><td>£48,100</td><td>£48,205</td><td>£48,354</td><td>£48,506</td><td>£241,153</td></tr><tr><td>Profit Before Tax</td><td>£-6,384</td><td>£-5,872</td><td>£-5,343</td><td>£-4,421</td><td>£-3,475</td><td>£-25,495</td></tr><tr><td>Profit After Tax      </td><td>£-6,384</td><td>£-5,872</td><td>£-5,343</td><td>£-4,421</td><td>£-3,475</td><td>£-25,495</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£26,000</td><td>£46,410</td><td>£61,759</td><td>£43,025</td><td>£177,208</td></tr><tr><td>Net Return</td><td>£-6,371</td><td>£20,128</td><td>£41,067</td><td>£57,338</td><td>£39,551</td><td>£151,714</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-6%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>4%</td><td>9%</td><td>12%</td><td>9%</td><td>33%</td></tr></tbody></table></div></div></template></turbo-stream>