<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>£21,876</td><td>£22,204</td><td>£22,537</td><td>£23,101</td><td>£23,678</td><td>£113,396</td></tr><tr><td>Total Expenses</td><td>£24,297</td><td>£24,380</td><td>£24,454</td><td>£24,552</td><td>£24,653</td><td>£122,336</td></tr><tr><td>Profit Before Tax</td><td>£-2,421</td><td>£-2,176</td><td>£-1,917</td><td>£-1,452</td><td>£-975</td><td>£-8,940</td></tr><tr><td>Profit After Tax      </td><td>£-2,421</td><td>£-2,176</td><td>£-1,917</td><td>£-1,452</td><td>£-975</td><td>£-8,940</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,500</td><td>£22,313</td><td>£29,692</td><td>£20,685</td><td>£85,196</td></tr><tr><td>Net Return</td><td>£-2,415</td><td>£10,324</td><td>£20,396</td><td>£28,240</td><td>£19,711</td><td>£76,257</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>