<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>£22,728</td><td>£23,069</td><td>£23,415</td><td>£24,000</td><td>£24,600</td><td>£117,813</td></tr><tr><td>Total Expenses</td><td>£25,170</td><td>£25,255</td><td>£25,330</td><td>£25,431</td><td>£25,533</td><td>£126,719</td></tr><tr><td>Profit Before Tax</td><td>£-2,442</td><td>£-2,186</td><td>£-1,915</td><td>£-1,430</td><td>£-933</td><td>£-8,906</td></tr><tr><td>Profit After Tax      </td><td>£-2,442</td><td>£-2,186</td><td>£-1,915</td><td>£-1,430</td><td>£-933</td><td>£-8,906</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,990</td><td>£23,187</td><td>£30,856</td><td>£21,496</td><td>£88,536</td></tr><tr><td>Net Return</td><td>£-2,436</td><td>£10,804</td><td>£21,272</td><td>£29,426</td><td>£20,563</td><td>£79,630</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>