<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>£27,204</td><td>£27,612</td><td>£28,026</td><td>£28,727</td><td>£29,445</td><td>£141,014</td></tr><tr><td>Total Expenses</td><td>£32,069</td><td>£32,160</td><td>£32,242</td><td>£32,354</td><td>£32,469</td><td>£161,294</td></tr><tr><td>Profit Before Tax</td><td>£-4,865</td><td>£-4,548</td><td>£-4,216</td><td>£-3,627</td><td>£-3,024</td><td>£-20,280</td></tr><tr><td>Profit After Tax      </td><td>£-4,865</td><td>£-4,548</td><td>£-4,216</td><td>£-3,627</td><td>£-3,024</td><td>£-20,280</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£17,000</td><td>£30,345</td><td>£40,381</td><td>£28,132</td><td>£115,867</td></tr><tr><td>Net Return</td><td>£-4,857</td><td>£12,452</td><td>£26,129</td><td>£36,754</td><td>£25,108</td><td>£95,587</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>