<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>£22,704</td><td>£23,045</td><td>£23,390</td><td>£23,975</td><td>£24,574</td><td>£117,688</td></tr><tr><td>Total Expenses</td><td>£30,364</td><td>£30,448</td><td>£30,524</td><td>£30,624</td><td>£30,727</td><td>£152,688</td></tr><tr><td>Profit Before Tax</td><td>£-7,660</td><td>£-7,404</td><td>£-7,134</td><td>£-6,649</td><td>£-6,152</td><td>£-35,000</td></tr><tr><td>Profit After Tax      </td><td>£-7,660</td><td>£-7,404</td><td>£-7,134</td><td>£-6,649</td><td>£-6,152</td><td>£-35,000</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£16,220</td><td>£28,953</td><td>£38,528</td><td>£26,841</td><td>£110,551</td></tr><tr><td>Net Return</td><td>£-7,652</td><td>£8,816</td><td>£21,819</td><td>£31,879</td><td>£20,689</td><td>£75,551</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-3%</td><td>-2%</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>