<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>£27,996</td><td>£28,416</td><td>£28,842</td><td>£29,563</td><td>£30,302</td><td>£145,120</td></tr><tr><td>Total Expenses</td><td>£32,953</td><td>£33,045</td><td>£33,128</td><td>£33,242</td><td>£33,359</td><td>£165,727</td></tr><tr><td>Profit Before Tax</td><td>£-4,957</td><td>£-4,629</td><td>£-4,286</td><td>£-3,679</td><td>£-3,057</td><td>£-20,607</td></tr><tr><td>Profit After Tax      </td><td>£-4,957</td><td>£-4,629</td><td>£-4,286</td><td>£-3,679</td><td>£-3,057</td><td>£-20,607</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£17,500</td><td>£31,238</td><td>£41,569</td><td>£28,959</td><td>£119,275</td></tr><tr><td>Net Return</td><td>£-4,948</td><td>£12,871</td><td>£26,952</td><td>£37,890</td><td>£25,903</td><td>£98,668</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-7%</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>