<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>£46,752</td><td>£47,453</td><td>£48,165</td><td>£49,369</td><td>£50,603</td><td>£242,343</td></tr><tr><td>Total Expenses</td><td>£50,916</td><td>£51,036</td><td>£51,148</td><td>£51,310</td><td>£51,476</td><td>£255,887</td></tr><tr><td>Profit Before Tax</td><td>£-4,164</td><td>£-3,583</td><td>£-2,983</td><td>£-1,941</td><td>£-873</td><td>£-13,544</td></tr><tr><td>Profit After Tax      </td><td>£-4,164</td><td>£-3,583</td><td>£-2,983</td><td>£-1,941</td><td>£-873</td><td>£-13,544</td></tr><tr><td>Change In Property Value</td><td>£14</td><td>£27,500</td><td>£49,088</td><td>£65,322</td><td>£45,508</td><td>£187,432</td></tr><tr><td>Net Return</td><td>£-4,150</td><td>£23,918</td><td>£46,105</td><td>£63,381</td><td>£44,635</td><td>£173,888</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>