<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>£29,052</td><td>£29,488</td><td>£29,930</td><td>£30,678</td><td>£31,445</td><td>£150,594</td></tr><tr><td>Total Expenses</td><td>£31,610</td><td>£31,704</td><td>£31,789</td><td>£31,906</td><td>£32,025</td><td>£159,035</td></tr><tr><td>Profit Before Tax</td><td>£-2,558</td><td>£-2,216</td><td>£-1,859</td><td>£-1,228</td><td>£-580</td><td>£-8,441</td></tr><tr><td>Profit After Tax      </td><td>£-2,558</td><td>£-2,216</td><td>£-1,859</td><td>£-1,228</td><td>£-580</td><td>£-8,441</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£16,600</td><td>£29,631</td><td>£39,431</td><td>£27,470</td><td>£113,141</td></tr><tr><td>Net Return</td><td>£-2,550</td><td>£14,384</td><td>£27,772</td><td>£38,203</td><td>£26,890</td><td>£104,699</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>-3%</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>