<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>£33,948</td><td>£34,457</td><td>£34,974</td><td>£35,848</td><td>£36,745</td><td>£175,972</td></tr><tr><td>Total Expenses</td><td>£36,605</td><td>£36,705</td><td>£36,798</td><td>£36,927</td><td>£37,060</td><td>£184,095</td></tr><tr><td>Profit Before Tax</td><td>£-2,657</td><td>£-2,248</td><td>£-1,824</td><td>£-1,079</td><td>£-315</td><td>£-8,123</td></tr><tr><td>Profit After Tax      </td><td>£-2,657</td><td>£-2,248</td><td>£-1,824</td><td>£-1,079</td><td>£-315</td><td>£-8,123</td></tr><tr><td>Change In Property Value</td><td>£10</td><td>£19,400</td><td>£34,629</td><td>£46,082</td><td>£32,104</td><td>£132,225</td></tr><tr><td>Net Return</td><td>£-2,647</td><td>£17,152</td><td>£32,805</td><td>£45,003</td><td>£31,789</td><td>£124,102</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>-2%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>5%</td><td>10%</td><td>14%</td><td>10%</td><td>38%</td></tr></tbody></table></div></div></template></turbo-stream>