<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>£24,804</td><td>£25,176</td><td>£25,554</td><td>£26,193</td><td>£26,847</td><td>£128,574</td></tr><tr><td>Total Expenses</td><td>£29,416</td><td>£29,503</td><td>£29,582</td><td>£29,688</td><td>£29,796</td><td>£147,985</td></tr><tr><td>Profit Before Tax</td><td>£-4,612</td><td>£-4,327</td><td>£-4,028</td><td>£-3,495</td><td>£-2,948</td><td>£-19,411</td></tr><tr><td>Profit After Tax      </td><td>£-4,612</td><td>£-4,327</td><td>£-4,028</td><td>£-3,495</td><td>£-2,948</td><td>£-19,411</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£15,500</td><td>£27,668</td><td>£36,818</td><td>£25,650</td><td>£105,643</td></tr><tr><td>Net Return</td><td>£-4,604</td><td>£11,173</td><td>£23,639</td><td>£33,323</td><td>£22,701</td><td>£86,232</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>-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>33%</td></tr></tbody></table></div></div></template></turbo-stream>