<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>£47,256</td><td>£47,965</td><td>£48,684</td><td>£49,901</td><td>£51,149</td><td>£244,956</td></tr><tr><td>Total Expenses</td><td>£51,449</td><td>£51,570</td><td>£51,683</td><td>£51,846</td><td>£52,014</td><td>£258,561</td></tr><tr><td>Profit Before Tax</td><td>£-4,193</td><td>£-3,605</td><td>£-2,998</td><td>£-1,945</td><td>£-865</td><td>£-13,606</td></tr><tr><td>Profit After Tax      </td><td>£-4,193</td><td>£-3,605</td><td>£-2,998</td><td>£-1,945</td><td>£-865</td><td>£-13,606</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£27,800</td><td>£49,623</td><td>£66,035</td><td>£46,004</td><td>£189,477</td></tr><tr><td>Net Return</td><td>£-4,179</td><td>£24,195</td><td>£46,625</td><td>£64,090</td><td>£45,140</td><td>£175,871</td></tr><tr><td>Return From Rental Income (%)</td><td>-1%</td><td>-1%</td><td>-1%</td><td>0%</td><td>0%</td><td>-3%</td></tr><tr><td>Total Net Return (%)</td><td>-1%</td><td>5%</td><td>9%</td><td>13%</td><td>9%</td><td>35%</td></tr></tbody></table></div></div></template></turbo-stream>