<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>£20,472</td><td>£20,779</td><td>£21,091</td><td>£21,618</td><td>£22,158</td><td>£106,118</td></tr><tr><td>Total Expenses</td><td>£22,870</td><td>£22,950</td><td>£23,022</td><td>£23,117</td><td>£23,214</td><td>£115,173</td></tr><tr><td>Profit Before Tax</td><td>£-2,398</td><td>£-2,171</td><td>£-1,932</td><td>£-1,499</td><td>£-1,055</td><td>£-9,055</td></tr><tr><td>Profit After Tax      </td><td>£-2,398</td><td>£-2,171</td><td>£-1,932</td><td>£-1,499</td><td>£-1,055</td><td>£-9,055</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,700</td><td>£20,885</td><td>£27,792</td><td>£19,361</td><td>£79,744</td></tr><tr><td>Net Return</td><td>£-2,392</td><td>£9,529</td><td>£18,953</td><td>£26,293</td><td>£18,306</td><td>£70,689</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>-5%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>5%</td><td>10%</td><td>14%</td><td>9%</td><td>37%</td></tr></tbody></table></div></div></template></turbo-stream>