<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>£21,252</td><td>£21,571</td><td>£21,894</td><td>£22,442</td><td>£23,003</td><td>£110,162</td></tr><tr><td>Total Expenses</td><td>£24,235</td><td>£24,316</td><td>£24,390</td><td>£24,486</td><td>£24,585</td><td>£122,012</td></tr><tr><td>Profit Before Tax</td><td>£-2,983</td><td>£-2,746</td><td>£-2,495</td><td>£-2,045</td><td>£-1,582</td><td>£-11,851</td></tr><tr><td>Profit After Tax      </td><td>£-2,983</td><td>£-2,746</td><td>£-2,495</td><td>£-2,045</td><td>£-1,582</td><td>£-11,851</td></tr><tr><td>Change In Property Value</td><td>£6</td><td>£12,500</td><td>£22,313</td><td>£29,692</td><td>£20,685</td><td>£85,196</td></tr><tr><td>Net Return</td><td>£-2,976</td><td>£9,754</td><td>£19,817</td><td>£27,647</td><td>£19,103</td><td>£73,346</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>13%</td><td>9%</td><td>35%</td></tr></tbody></table></div></div></template></turbo-stream>