<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>£20,640</td><td>£20,950</td><td>£21,264</td><td>£21,795</td><td>£22,340</td><td>£106,989</td></tr><tr><td>Total Expenses</td><td>£24,817</td><td>£24,898</td><td>£24,970</td><td>£25,065</td><td>£25,162</td><td>£124,913</td></tr><tr><td>Profit Before Tax</td><td>£-4,177</td><td>£-3,948</td><td>£-3,706</td><td>£-3,270</td><td>£-2,822</td><td>£-17,923</td></tr><tr><td>Profit After Tax      </td><td>£-4,177</td><td>£-3,948</td><td>£-3,706</td><td>£-3,270</td><td>£-2,822</td><td>£-17,923</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,900</td><td>£23,027</td><td>£30,642</td><td>£21,347</td><td>£87,923</td></tr><tr><td>Net Return</td><td>£-4,170</td><td>£8,952</td><td>£19,320</td><td>£27,372</td><td>£18,525</td><td>£69,999</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>-8%</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>