<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>£31,452</td><td>£31,924</td><td>£32,403</td><td>£33,213</td><td>£34,043</td><td>£163,034</td></tr><tr><td>Total Expenses</td><td>£34,907</td><td>£35,004</td><td>£35,093</td><td>£35,216</td><td>£35,342</td><td>£175,562</td></tr><tr><td>Profit Before Tax</td><td>£-3,455</td><td>£-3,080</td><td>£-2,691</td><td>£-2,003</td><td>£-1,299</td><td>£-12,528</td></tr><tr><td>Profit After Tax      </td><td>£-3,455</td><td>£-3,080</td><td>£-2,691</td><td>£-2,003</td><td>£-1,299</td><td>£-12,528</td></tr><tr><td>Change In Property Value</td><td>£9</td><td>£18,500</td><td>£33,023</td><td>£43,944</td><td>£30,614</td><td>£126,091</td></tr><tr><td>Net Return</td><td>£-3,446</td><td>£15,420</td><td>£30,332</td><td>£41,941</td><td>£29,316</td><td>£113,563</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>