<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>£37,440</td><td>£38,002</td><td>£38,572</td><td>£39,536</td><td>£40,524</td><td>£194,073</td></tr><tr><td>Total Expenses</td><td>£43,389</td><td>£43,495</td><td>£43,593</td><td>£43,731</td><td>£43,873</td><td>£218,080</td></tr><tr><td>Profit Before Tax</td><td>£-5,949</td><td>£-5,493</td><td>£-5,021</td><td>£-4,195</td><td>£-3,348</td><td>£-24,007</td></tr><tr><td>Profit After Tax      </td><td>£-5,949</td><td>£-5,493</td><td>£-5,021</td><td>£-4,195</td><td>£-3,348</td><td>£-24,007</td></tr><tr><td>Change In Property Value</td><td>£12</td><td>£23,400</td><td>£41,769</td><td>£55,583</td><td>£38,723</td><td>£159,487</td></tr><tr><td>Net Return</td><td>£-5,937</td><td>£17,907</td><td>£36,748</td><td>£51,388</td><td>£35,375</td><td>£135,480</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>