<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>£25,440</td><td>£25,822</td><td>£26,209</td><td>£26,864</td><td>£27,536</td><td>£131,870</td></tr><tr><td>Total Expenses</td><td>£30,123</td><td>£30,211</td><td>£30,291</td><td>£30,398</td><td>£30,508</td><td>£151,532</td></tr><tr><td>Profit Before Tax</td><td>£-4,683</td><td>£-4,390</td><td>£-4,082</td><td>£-3,534</td><td>£-2,972</td><td>£-19,662</td></tr><tr><td>Profit After Tax      </td><td>£-4,683</td><td>£-4,390</td><td>£-4,082</td><td>£-3,534</td><td>£-2,972</td><td>£-19,662</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£15,900</td><td>£28,382</td><td>£37,768</td><td>£26,312</td><td>£108,370</td></tr><tr><td>Net Return</td><td>£-4,675</td><td>£11,510</td><td>£24,300</td><td>£34,234</td><td>£23,339</td><td>£88,708</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>-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>