<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>£23,448</td><td>£23,800</td><td>£24,157</td><td>£24,761</td><td>£25,380</td><td>£121,545</td></tr><tr><td>Total Expenses</td><td>£25,902</td><td>£25,987</td><td>£26,064</td><td>£26,166</td><td>£26,271</td><td>£130,390</td></tr><tr><td>Profit Before Tax</td><td>£-2,454</td><td>£-2,188</td><td>£-1,907</td><td>£-1,406</td><td>£-891</td><td>£-8,845</td></tr><tr><td>Profit After Tax      </td><td>£-2,454</td><td>£-2,188</td><td>£-1,907</td><td>£-1,406</td><td>£-891</td><td>£-8,845</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,400</td><td>£23,919</td><td>£31,830</td><td>£22,175</td><td>£91,330</td></tr><tr><td>Net Return</td><td>£-2,447</td><td>£11,213</td><td>£22,012</td><td>£30,424</td><td>£21,284</td><td>£82,485</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>-4%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>5%</td><td>10%</td><td>14%</td><td>10%</td><td>37%</td></tr></tbody></table></div></div></template></turbo-stream>