<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>£27,840</td><td>£28,258</td><td>£28,681</td><td>£29,399</td><td>£30,133</td><td>£144,311</td></tr><tr><td>Total Expenses</td><td>£32,776</td><td>£32,868</td><td>£32,951</td><td>£33,065</td><td>£33,181</td><td>£164,842</td></tr><tr><td>Profit Before Tax</td><td>£-4,936</td><td>£-4,610</td><td>£-4,270</td><td>£-3,666</td><td>£-3,048</td><td>£-20,531</td></tr><tr><td>Profit After Tax      </td><td>£-4,936</td><td>£-4,610</td><td>£-4,270</td><td>£-3,666</td><td>£-3,048</td><td>£-20,531</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£17,400</td><td>£31,059</td><td>£41,331</td><td>£28,794</td><td>£118,593</td></tr><tr><td>Net Return</td><td>£-4,928</td><td>£12,790</td><td>£26,789</td><td>£37,665</td><td>£25,746</td><td>£98,063</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>