<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>£29,748</td><td>£30,194</td><td>£30,647</td><td>£31,413</td><td>£32,199</td><td>£154,201</td></tr><tr><td>Total Expenses</td><td>£33,128</td><td>£33,223</td><td>£33,309</td><td>£33,427</td><td>£33,548</td><td>£166,635</td></tr><tr><td>Profit Before Tax</td><td>£-3,380</td><td>£-3,028</td><td>£-2,662</td><td>£-2,014</td><td>£-1,350</td><td>£-12,434</td></tr><tr><td>Profit After Tax      </td><td>£-3,380</td><td>£-3,028</td><td>£-2,662</td><td>£-2,014</td><td>£-1,350</td><td>£-12,434</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£17,500</td><td>£31,238</td><td>£41,569</td><td>£28,959</td><td>£119,275</td></tr><tr><td>Net Return</td><td>£-3,371</td><td>£14,472</td><td>£28,576</td><td>£39,555</td><td>£27,610</td><td>£106,841</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>