<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>£35,196</td><td>£35,724</td><td>£36,260</td><td>£37,166</td><td>£38,095</td><td>£182,441</td></tr><tr><td>Total Expenses</td><td>£40,912</td><td>£41,015</td><td>£41,109</td><td>£41,242</td><td>£41,378</td><td>£205,656</td></tr><tr><td>Profit Before Tax</td><td>£-5,716</td><td>£-5,291</td><td>£-4,850</td><td>£-4,076</td><td>£-3,282</td><td>£-23,214</td></tr><tr><td>Profit After Tax      </td><td>£-5,716</td><td>£-5,291</td><td>£-4,850</td><td>£-4,076</td><td>£-3,282</td><td>£-23,214</td></tr><tr><td>Change In Property Value</td><td>£11</td><td>£22,000</td><td>£39,270</td><td>£52,258</td><td>£36,406</td><td>£149,945</td></tr><tr><td>Net Return</td><td>£-5,705</td><td>£16,709</td><td>£34,421</td><td>£48,182</td><td>£33,124</td><td>£126,731</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>13%</td><td>9%</td><td>33%</td></tr></tbody></table></div></div></template></turbo-stream>