<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>£42,504</td><td>£43,142</td><td>£43,789</td><td>£44,883</td><td>£46,005</td><td>£220,323</td></tr><tr><td>Total Expenses</td><td>£46,469</td><td>£46,583</td><td>£46,689</td><td>£46,840</td><td>£46,995</td><td>£233,575</td></tr><tr><td>Profit Before Tax</td><td>£-3,965</td><td>£-3,441</td><td>£-2,900</td><td>£-1,957</td><td>£-989</td><td>£-13,252</td></tr><tr><td>Profit After Tax      </td><td>£-3,965</td><td>£-3,441</td><td>£-2,900</td><td>£-1,957</td><td>£-989</td><td>£-13,252</td></tr><tr><td>Change In Property Value</td><td>£13</td><td>£25,000</td><td>£44,625</td><td>£59,384</td><td>£41,371</td><td>£170,393</td></tr><tr><td>Net Return</td><td>£-3,953</td><td>£21,559</td><td>£41,726</td><td>£57,427</td><td>£40,381</td><td>£157,140</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>36%</td></tr></tbody></table></div></div></template></turbo-stream>