<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>£20,820</td><td>£21,132</td><td>£21,449</td><td>£21,986</td><td>£22,535</td><td>£107,922</td></tr><tr><td>Total Expenses</td><td>£23,226</td><td>£23,307</td><td>£23,380</td><td>£23,476</td><td>£23,573</td><td>£116,962</td></tr><tr><td>Profit Before Tax</td><td>£-2,406</td><td>£-2,175</td><td>£-1,931</td><td>£-1,490</td><td>£-1,038</td><td>£-9,040</td></tr><tr><td>Profit After Tax      </td><td>£-2,406</td><td>£-2,175</td><td>£-1,931</td><td>£-1,490</td><td>£-1,038</td><td>£-9,040</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£11,900</td><td>£21,242</td><td>£28,267</td><td>£19,692</td><td>£81,107</td></tr><tr><td>Net Return</td><td>£-2,400</td><td>£9,725</td><td>£19,311</td><td>£26,777</td><td>£18,654</td><td>£72,067</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>37%</td></tr></tbody></table></div></div></template></turbo-stream>