<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>£22,236</td><td>£22,570</td><td>£22,908</td><td>£23,481</td><td>£24,068</td><td>£115,262</td></tr><tr><td>Total Expenses</td><td>£26,585</td><td>£26,669</td><td>£26,743</td><td>£26,843</td><td>£26,944</td><td>£133,784</td></tr><tr><td>Profit Before Tax</td><td>£-4,349</td><td>£-4,099</td><td>£-3,835</td><td>£-3,362</td><td>£-2,876</td><td>£-18,521</td></tr><tr><td>Profit After Tax      </td><td>£-4,349</td><td>£-4,099</td><td>£-3,835</td><td>£-3,362</td><td>£-2,876</td><td>£-18,521</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,900</td><td>£24,812</td><td>£33,017</td><td>£23,002</td><td>£94,738</td></tr><tr><td>Net Return</td><td>£-4,342</td><td>£9,801</td><td>£20,976</td><td>£29,656</td><td>£20,126</td><td>£76,217</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>