<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>£25,476</td><td>£25,858</td><td>£26,246</td><td>£26,902</td><td>£27,575</td><td>£132,057</td></tr><tr><td>Total Expenses</td><td>£31,864</td><td>£31,952</td><td>£32,032</td><td>£32,140</td><td>£32,250</td><td>£160,238</td></tr><tr><td>Profit Before Tax</td><td>£-6,388</td><td>£-6,094</td><td>£-5,786</td><td>£-5,237</td><td>£-4,675</td><td>£-28,181</td></tr><tr><td>Profit After Tax      </td><td>£-6,388</td><td>£-6,094</td><td>£-5,786</td><td>£-5,237</td><td>£-4,675</td><td>£-28,181</td></tr><tr><td>Change In Property Value</td><td>£8</td><td>£16,980</td><td>£30,310</td><td>£40,333</td><td>£28,099</td><td>£115,731</td></tr><tr><td>Net Return</td><td>£-6,380</td><td>£10,886</td><td>£24,523</td><td>£35,096</td><td>£23,424</td><td>£87,550</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>-10%</td></tr><tr><td>Total Net Return (%)</td><td>-2%</td><td>4%</td><td>9%</td><td>12%</td><td>8%</td><td>31%</td></tr></tbody></table></div></div></template></turbo-stream>