<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>£41,436</td><td>£42,058</td><td>£42,688</td><td>£43,756</td><td>£44,850</td><td>£214,787</td></tr><tr><td>Total Expenses</td><td>£47,810</td><td>£47,922</td><td>£48,026</td><td>£48,175</td><td>£48,327</td><td>£240,261</td></tr><tr><td>Profit Before Tax</td><td>£-6,374</td><td>£-5,865</td><td>£-5,338</td><td>£-4,419</td><td>£-3,478</td><td>£-25,474</td></tr><tr><td>Profit After Tax      </td><td>£-6,374</td><td>£-5,865</td><td>£-5,338</td><td>£-4,419</td><td>£-3,478</td><td>£-25,474</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£25,900</td><td>£46,232</td><td>£61,522</td><td>£42,860</td><td>£176,527</td></tr><tr><td>Net Return</td><td>£-6,361</td><td>£20,035</td><td>£40,894</td><td>£57,102</td><td>£39,382</td><td>£151,053</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>