<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>£19,200</td><td>£19,488</td><td>£19,780</td><td>£20,275</td><td>£20,782</td><td>£99,525</td></tr><tr><td>Total Expenses</td><td>£23,225</td><td>£23,304</td><td>£23,374</td><td>£23,465</td><td>£23,559</td><td>£116,927</td></tr><tr><td>Profit Before Tax</td><td>£-4,025</td><td>£-3,816</td><td>£-3,594</td><td>£-3,190</td><td>£-2,777</td><td>£-17,402</td></tr><tr><td>Profit After Tax      </td><td>£-4,025</td><td>£-3,816</td><td>£-3,594</td><td>£-3,190</td><td>£-2,777</td><td>£-17,402</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,000</td><td>£21,420</td><td>£28,504</td><td>£19,858</td><td>£81,788</td></tr><tr><td>Net Return</td><td>£-4,019</td><td>£8,184</td><td>£17,827</td><td>£25,314</td><td>£17,081</td><td>£64,386</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-9%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>4%</td><td>9%</td><td>13%</td><td>9%</td><td>32%</td></tr></tbody></table></div></div></template></turbo-stream>