<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>£18,372</td><td>£18,648</td><td>£18,927</td><td>£19,400</td><td>£19,885</td><td>£95,233</td></tr><tr><td>Total Expenses</td><td>£20,729</td><td>£20,807</td><td>£20,876</td><td>£20,965</td><td>£21,056</td><td>£104,432</td></tr><tr><td>Profit Before Tax</td><td>£-2,357</td><td>£-2,159</td><td>£-1,948</td><td>£-1,564</td><td>£-1,170</td><td>£-9,199</td></tr><tr><td>Profit After Tax      </td><td>£-2,357</td><td>£-2,159</td><td>£-1,948</td><td>£-1,564</td><td>£-1,170</td><td>£-9,199</td></tr><tr><td>Change In Property Value</td><td>£5</td><td>£10,500</td><td>£18,743</td><td>£24,941</td><td>£17,376</td><td>£71,565</td></tr><tr><td>Net Return</td><td>£-2,352</td><td>£8,341</td><td>£16,794</td><td>£23,377</td><td>£16,205</td><td>£62,366</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>