<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>£25,500</td><td>£25,883</td><td>£26,271</td><td>£26,928</td><td>£27,601</td><td>£132,181</td></tr><tr><td>Total Expenses</td><td>£28,681</td><td>£28,770</td><td>£28,849</td><td>£28,957</td><td>£29,067</td><td>£144,324</td></tr><tr><td>Profit Before Tax</td><td>£-3,181</td><td>£-2,887</td><td>£-2,579</td><td>£-2,029</td><td>£-1,466</td><td>£-12,142</td></tr><tr><td>Profit After Tax      </td><td>£-3,181</td><td>£-2,887</td><td>£-2,579</td><td>£-2,029</td><td>£-1,466</td><td>£-12,142</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£15,000</td><td>£26,775</td><td>£35,630</td><td>£24,822</td><td>£102,236</td></tr><tr><td>Net Return</td><td>£-3,174</td><td>£12,113</td><td>£24,197</td><td>£33,601</td><td>£23,356</td><td>£90,093</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>13%</td><td>9%</td><td>36%</td></tr></tbody></table></div></div></template></turbo-stream>