<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>£20,856</td><td>£21,169</td><td>£21,486</td><td>£22,024</td><td>£22,574</td><td>£108,109</td></tr><tr><td>Total Expenses</td><td>£28,056</td><td>£28,137</td><td>£28,210</td><td>£28,306</td><td>£28,403</td><td>£141,112</td></tr><tr><td>Profit Before Tax</td><td>£-7,200</td><td>£-6,968</td><td>£-6,724</td><td>£-6,282</td><td>£-5,829</td><td>£-33,003</td></tr><tr><td>Profit After Tax      </td><td>£-7,200</td><td>£-6,968</td><td>£-6,724</td><td>£-6,282</td><td>£-5,829</td><td>£-33,003</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£14,900</td><td>£26,597</td><td>£35,393</td><td>£24,657</td><td>£101,554</td></tr><tr><td>Net Return</td><td>£-7,193</td><td>£7,932</td><td>£19,873</td><td>£29,111</td><td>£18,828</td><td>£68,551</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-13%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>3%</td><td>8%</td><td>12%</td><td>8%</td><td>28%</td></tr></tbody></table></div></div></template></turbo-stream>