<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>£28,728</td><td>£29,159</td><td>£29,596</td><td>£30,336</td><td>£31,095</td><td>£148,914</td></tr><tr><td>Total Expenses</td><td>£32,061</td><td>£32,154</td><td>£32,239</td><td>£32,354</td><td>£32,473</td><td>£161,280</td></tr><tr><td>Profit Before Tax</td><td>£-3,333</td><td>£-2,995</td><td>£-2,642</td><td>£-2,018</td><td>£-1,378</td><td>£-12,366</td></tr><tr><td>Profit After Tax      </td><td>£-3,333</td><td>£-2,995</td><td>£-2,642</td><td>£-2,018</td><td>£-1,378</td><td>£-12,366</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£16,900</td><td>£30,167</td><td>£40,143</td><td>£27,967</td><td>£115,185</td></tr><tr><td>Net Return</td><td>£-3,324</td><td>£13,905</td><td>£27,525</td><td>£38,125</td><td>£26,588</td><td>£102,819</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>-4%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>5%</td><td>10%</td><td>13%</td><td>9%</td><td>36%</td></tr></tbody></table></div></div></template></turbo-stream>