<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>£39,996</td><td>£40,596</td><td>£41,205</td><td>£42,235</td><td>£43,291</td><td>£207,323</td></tr><tr><td>Total Expenses</td><td>£46,218</td><td>£46,328</td><td>£46,430</td><td>£46,575</td><td>£46,723</td><td>£232,275</td></tr><tr><td>Profit Before Tax</td><td>£-6,222</td><td>£-5,732</td><td>£-5,225</td><td>£-4,340</td><td>£-3,432</td><td>£-24,953</td></tr><tr><td>Profit After Tax      </td><td>£-6,222</td><td>£-5,732</td><td>£-5,225</td><td>£-4,340</td><td>£-3,432</td><td>£-24,953</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£25,000</td><td>£44,625</td><td>£59,384</td><td>£41,371</td><td>£170,393</td></tr><tr><td>Net Return</td><td>£-6,210</td><td>£19,268</td><td>£39,400</td><td>£55,044</td><td>£37,938</td><td>£145,440</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>12%</td><td>9%</td><td>33%</td></tr></tbody></table></div></div></template></turbo-stream>