<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>£19,596</td><td>£19,890</td><td>£20,188</td><td>£20,693</td><td>£21,210</td><td>£101,578</td></tr><tr><td>Total Expenses</td><td>£21,978</td><td>£22,057</td><td>£22,128</td><td>£22,220</td><td>£22,315</td><td>£110,697</td></tr><tr><td>Profit Before Tax</td><td>£-2,382</td><td>£-2,167</td><td>£-1,940</td><td>£-1,527</td><td>£-1,104</td><td>£-9,120</td></tr><tr><td>Profit After Tax      </td><td>£-2,382</td><td>£-2,167</td><td>£-1,940</td><td>£-1,527</td><td>£-1,104</td><td>£-9,120</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,200</td><td>£19,992</td><td>£26,604</td><td>£18,534</td><td>£76,336</td></tr><tr><td>Net Return</td><td>£-2,376</td><td>£9,033</td><td>£18,053</td><td>£25,077</td><td>£17,430</td><td>£67,216</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>36%</td></tr></tbody></table></div></div></template></turbo-stream>