<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>£24,636</td><td>£25,006</td><td>£25,381</td><td>£26,015</td><td>£26,666</td><td>£127,703</td></tr><tr><td>Total Expenses</td><td>£29,238</td><td>£29,325</td><td>£29,404</td><td>£29,509</td><td>£29,617</td><td>£147,093</td></tr><tr><td>Profit Before Tax</td><td>£-4,602</td><td>£-4,320</td><td>£-4,023</td><td>£-3,494</td><td>£-2,951</td><td>£-19,391</td></tr><tr><td>Profit After Tax      </td><td>£-4,602</td><td>£-4,320</td><td>£-4,023</td><td>£-3,494</td><td>£-2,951</td><td>£-19,391</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£15,400</td><td>£27,489</td><td>£36,580</td><td>£25,484</td><td>£104,962</td></tr><tr><td>Net Return</td><td>£-4,595</td><td>£11,080</td><td>£23,466</td><td>£33,086</td><td>£22,533</td><td>£85,571</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>