<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>£17,496</td><td>£17,758</td><td>£18,025</td><td>£18,475</td><td>£18,937</td><td>£90,692</td></tr><tr><td>Total Expenses</td><td>£19,835</td><td>£19,912</td><td>£19,979</td><td>£20,066</td><td>£20,155</td><td>£99,948</td></tr><tr><td>Profit Before Tax</td><td>£-2,339</td><td>£-2,153</td><td>£-1,955</td><td>£-1,591</td><td>£-1,218</td><td>£-9,256</td></tr><tr><td>Profit After Tax      </td><td>£-2,339</td><td>£-2,153</td><td>£-1,955</td><td>£-1,591</td><td>£-1,218</td><td>£-9,256</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£9,999</td><td>£17,848</td><td>£23,751</td><td>£16,547</td><td>£68,150</td></tr><tr><td>Net Return</td><td>£-2,334</td><td>£7,846</td><td>£15,894</td><td>£22,160</td><td>£15,329</td><td>£58,894</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>-6%</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>