<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>£20,976</td><td>£21,291</td><td>£21,610</td><td>£22,150</td><td>£22,704</td><td>£108,731</td></tr><tr><td>Total Expenses</td><td>£26,588</td><td>£26,669</td><td>£26,742</td><td>£26,838</td><td>£26,936</td><td>£133,774</td></tr><tr><td>Profit Before Tax</td><td>£-5,612</td><td>£-5,379</td><td>£-5,132</td><td>£-4,688</td><td>£-4,232</td><td>£-25,043</td></tr><tr><td>Profit After Tax      </td><td>£-5,612</td><td>£-5,379</td><td>£-5,132</td><td>£-4,688</td><td>£-4,232</td><td>£-25,043</td></tr><tr><td>Change In Property Value</td><td>£7</td><td>£13,980</td><td>£24,955</td><td>£33,207</td><td>£23,134</td><td>£95,284</td></tr><tr><td>Net Return</td><td>£-5,605</td><td>£8,601</td><td>£19,822</td><td>£28,519</td><td>£18,902</td><td>£70,240</td></tr><tr><td>Return From Rental Income (%)</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-11%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>4%</td><td>9%</td><td>12%</td><td>8%</td><td>30%</td></tr></tbody></table></div></div></template></turbo-stream>