<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>£22,368</td><td>£22,704</td><td>£23,044</td><td>£23,620</td><td>£24,211</td><td>£115,946</td></tr><tr><td>Total Expenses</td><td>£26,727</td><td>£26,811</td><td>£26,886</td><td>£26,985</td><td>£27,087</td><td>£134,496</td></tr><tr><td>Profit Before Tax</td><td>£-4,359</td><td>£-4,107</td><td>£-3,842</td><td>£-3,365</td><td>£-2,876</td><td>£-18,549</td></tr><tr><td>Profit After Tax      </td><td>£-4,359</td><td>£-4,107</td><td>£-3,842</td><td>£-3,365</td><td>£-2,876</td><td>£-18,549</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,980</td><td>£24,955</td><td>£33,207</td><td>£23,134</td><td>£95,284</td></tr><tr><td>Net Return</td><td>£-4,352</td><td>£9,873</td><td>£21,113</td><td>£29,842</td><td>£20,258</td><td>£76,734</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>-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>